DCF Calculator

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

Public Storage (PSA-PK)

Real Estate | REIT - Industrial

Today's Price

$16.52

Today's Fair Value

$29.05 +75.85%

Margin of Safety

+43.13%

Projected Value (5Y)

$46.78 +183.17%

Dividends Paid (5Y)

$6.16

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: 2.74% | CAGR (5y): 0.04%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.37x)

Discount Rate