The Discounted Cash Flow (DCF) valuation of National Storage Affiliates Trust (NSA) is 14.15 USD. With the latest stock price at 32.21 USD, the upside of National Storage Affiliates Trust based on DCF is -56.1%.
Based on the latest price of 32.21 USD and our DCF valuation, National Storage Affiliates Trust (NSA) is a sell. selling NSA stocks now will result in a potential gain of 56.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 8.1% | 6.5% |
| Long-term Growth Rate | 3.0% - 4.6% | 3.8% |
| Fair Price | (4.49) - 396.90 | 14.15 |
| Upside | -113.9% - 1132.2% | -56.1% |