The Discounted Cash Flow (DCF) valuation of National Storage Affiliates Trust (NSA) is 16.45 USD. With the latest stock price at 30.80 USD, the upside of National Storage Affiliates Trust based on DCF is -46.6%.
Based on the latest price of 30.80 USD and our DCF valuation, National Storage Affiliates Trust (NSA) is a sell. selling NSA stocks now will result in a potential gain of 46.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 7.6% | 6.3% |
| Long-term Growth Rate | 3.0% - 4.7% | 3.9% |
| Fair Price | (2.55) - 362.19 | 16.45 |
| Upside | -108.3% - 1075.9% | -46.6% |