DCF Calculator

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

Public Storage (PSA-PL)

Real Estate | REIT - Industrial

Today's Price

$16.10

Today's Fair Value

$28.84 +79.13%

Margin of Safety

+44.17%

Projected Value (5Y)

$46.44 +188.45%

Dividends Paid (5Y)

$6.93

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: 14.64% | CAGR (5y): 0.06%

Exit Price Multiple

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

Discount Rate