DCF Calculator

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

Public Storage (PSA-PO)

Real Estate | REIT - Industrial

Today's Price

$13.55

Today's Fair Value

$23.64 +74.46%

Margin of Safety

+42.68%

Projected Value (5Y)

$38.07 +180.96%

Dividends Paid (5Y)

$5.13

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: 1.95% | CAGR (5y): 2.67%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.3x)

Discount Rate