DCF Calculator

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

Public Storage (PSA-PS)

Real Estate | REIT - Industrial

Today's Price

$14.38

Today's Fair Value

$24.94 +73.44%

Margin of Safety

+42.34%

Projected Value (5Y)

$40.16 +179.28%

Dividends Paid (5Y)

$6.13

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: 6.88% | CAGR (5y): 8.45%

Exit Price Multiple

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

Discount Rate