PSA
Public Storage
Price:  
288.84 
USD
Volume:  
920,332.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PSA Intrinsic Value

12.20 %
Upside

What is the intrinsic value of PSA?

As of 2025-07-11, the Intrinsic Value of Public Storage (PSA) is 324.09 USD. This PSA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 288.84 USD, the upside of Public Storage is 12.20%.

The range of the Intrinsic Value is 193.39 - 817.09 USD

Is PSA undervalued or overvalued?

Based on its market price of 288.84 USD and our intrinsic valuation, Public Storage (PSA) is undervalued by 12.20%.

288.84 USD
Stock Price
324.09 USD
Intrinsic Value
Intrinsic Value Details

PSA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 193.39 - 817.09 324.09 12.2%
DCF (Growth 10y) 272.16 - 1,036.73 433.21 50.0%
DCF (EBITDA 5y) 360.61 - 450.10 403.96 39.9%
DCF (EBITDA 10y) 419.25 - 551.62 481.75 66.8%
Fair Value 228.47 - 228.47 228.47 -20.90%
P/E 285.58 - 405.20 355.91 23.2%
EV/EBITDA 250.36 - 404.29 306.29 6.0%
EPV 97.38 - 139.45 118.41 -59.0%
DDM - Stable 143.62 - 618.34 380.98 31.9%
DDM - Multi 250.15 - 744.61 364.23 26.1%

PSA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 50,671.20
Beta 0.33
Outstanding shares (mil) 175.43
Enterprise Value (mil) 59,808.58
Market risk premium 4.60%
Cost of Equity 7.06%
Cost of Debt 4.25%
WACC 6.63%