DCF Calculator

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

Public Storage (PSA-PP)

Real Estate | REIT - Industrial

Today's Price

$13.96

Today's Fair Value

$26.43 +89.33%

Margin of Safety

+47.18%

Projected Value (5Y)

$42.57 +204.94%

Dividends Paid (5Y)

$8.54

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: 19.81% | CAGR (5y): 27.94%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.31x)

Discount Rate