As of 2024-12-11, the Intrinsic Value of Public Storage (PSA) is
317.85 USD. This PSA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 327.99 USD, the upside of Public Storage is
-3.10%.
The range of the Intrinsic Value is 154.91 - 2,472.31 USD
317.85 USD
Intrinsic Value
PSA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
154.91 - 2,472.31 |
317.85 |
-3.1% |
| DCF (Growth 10y) |
217.49 - 3,063.03 |
418.55 |
27.6% |
| DCF (EBITDA 5y) |
386.90 - 528.87 |
461.46 |
40.7% |
| DCF (EBITDA 10y) |
423.63 - 624.77 |
523.41 |
59.6% |
| Fair Value |
203.85 - 203.85 |
203.85 |
-37.85% |
| P/E |
285.96 - 348.56 |
319.02 |
-2.7% |
| EV/EBITDA |
258.36 - 462.36 |
364.74 |
11.2% |
| EPV |
6.20 - 28.86 |
17.53 |
-94.7% |
| DDM - Stable |
148.27 - 1,376.03 |
762.15 |
132.4% |
| DDM - Multi |
201.70 - 1,290.86 |
334.61 |
2.0% |
PSA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
57,434.33 |
| Beta |
0.73 |
| Outstanding shares (mil) |
175.11 |
| Enterprise Value (mil) |
66,309.10 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.91% |
| Cost of Debt |
4.25% |
| WACC |
6.40% |