As of 2024-12-15, the Intrinsic Value of Life Storage Inc (LSI) is
88.09 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
-33.80%.
The range of the Intrinsic Value is 43.22 - 441.25 USD
88.09 USD
Intrinsic Value
LSI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
43.22 - 441.25 |
88.09 |
-33.8% |
| DCF (Growth 10y) |
42.81 - 395.35 |
82.80 |
-37.8% |
| DCF (EBITDA 5y) |
79.47 - 130.91 |
107.29 |
-19.4% |
| DCF (EBITDA 10y) |
79.24 - 137.30 |
109.04 |
-18.1% |
| Fair Value |
53.80 - 53.80 |
53.80 |
-59.58% |
| P/E |
33.70 - 55.69 |
43.36 |
-67.4% |
| EV/EBITDA |
31.54 - 88.95 |
61.64 |
-53.7% |
| EPV |
(25.19) - (26.98) |
(26.09) |
-119.6% |
| DDM - Stable |
30.49 - 203.92 |
117.21 |
-11.9% |
| DDM - Multi |
38.07 - 178.19 |
60.73 |
-54.4% |
LSI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
22,647.76 |
| Beta |
1.04 |
| Outstanding shares (mil) |
170.16 |
| Enterprise Value (mil) |
26,019.08 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.93% |
| Cost of Debt |
4.67% |
| WACC |
6.47% |