DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Public Storage (PSA-PI)

Real Estate | REIT - Industrial

Today's Price

$17.15

Today's Fair Value

$29.66 +72.94%

Margin of Safety

+42.18%

Projected Value (5Y)

$47.77 +178.54%

Dividends Paid (5Y)

$6.06

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 1.26% | CAGR (5y): 10.98%

Diluted Shares Growth Rate

Regression: 0.16% | CAGR (5y): 0.14%

Dividend Growth Rate

Regression: -0.55% | CAGR (5y): 0.02%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.38x)

Discount Rate