Is LSI undervalued or overvalued?
As of 2025-03-24, the Intrinsic Value of Life Storage Inc (LSI) is 87.11 USD. This LSI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 133.10 USD, the upside of Life Storage Inc is -34.60%. This means that LSI is overvalued by 34.60%.
The range of the Intrinsic Value is 42.58 - 441.06 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 42.58 - 441.06 | 87.11 | -34.6% |
| DCF (Growth 10y) | 42.19 - 395.19 | 81.88 | -38.5% |
| DCF (EBITDA 5y) | 87.20 - 126.67 | 109.27 | -17.9% |
| DCF (EBITDA 10y) | 85.88 - 133.21 | 110.74 | -16.8% |
| Fair Value | 53.80 - 53.80 | 53.80 | -59.58% |
| P/E | 40.75 - 61.72 | 50.30 | -62.2% |
| EV/EBITDA | 36.19 - 97.20 | 63.68 | -52.2% |
| EPV | (25.16) - (26.98) | (26.07) | -119.6% |
| DDM - Stable | 30.18 - 203.87 | 117.02 | -12.1% |
| DDM - Multi | 37.68 - 178.14 | 60.20 | -54.8% |
| Market Cap (mil) | 22,647.76 |
| Beta | 1.04 |
| Outstanding shares (mil) | 170.16 |
| Enterprise Value (mil) | 26,019.04 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.97% |
| Cost of Debt | 4.67% |
| WACC | 6.51% |