DCF Calculator

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

Public Storage (PSA-PJ)

Real Estate | REIT - Industrial

Today's Price

$16.34

Today's Fair Value

$28.28 +73.07%

Margin of Safety

+42.22%

Projected Value (5Y)

$45.54 +178.7%

Dividends Paid (5Y)

$6.02

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: 1.49% | CAGR (5y): 0.08%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.36x)

Discount Rate