DCF Calculator

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

Public Storage (PSA-PQ)

Real Estate | REIT - Industrial

Today's Price

$13.70

Today's Fair Value

$23.33 +70.29%

Margin of Safety

+41.28%

Projected Value (5Y)

$37.57 +174.23%

Dividends Paid (5Y)

$4.64

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: -2.33% | CAGR (5y): -2.84%

Exit Price Multiple

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

Discount Rate