Is PSA undervalued or overvalued?
As of 2025-03-27, the Intrinsic Value of Public Storage (PSA) is 246.00 USD. This PSA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 291.54 USD, the upside of Public Storage is -15.60%. This means that PSA is overvalued by 15.60%.
The range of the Intrinsic Value is 155.08 - 511.68 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 155.08 - 511.68 | 246.00 | -15.6% |
| DCF (Growth 10y) | 220.52 - 657.18 | 332.55 | 14.1% |
| DCF (EBITDA 5y) | 281.35 - 351.92 | 309.45 | 6.1% |
| DCF (EBITDA 10y) | 329.23 - 430.95 | 370.93 | 27.2% |
| Fair Value | 239.37 - 239.37 | 239.37 | -17.90% |
| P/E | 255.30 - 427.56 | 291.81 | 0.1% |
| EV/EBITDA | 203.97 - 305.91 | 257.26 | -11.8% |
| EPV | 75.68 - 108.63 | 92.15 | -68.4% |
| DDM - Stable | 126.82 - 422.77 | 274.80 | -5.7% |
| DDM - Multi | 208.94 - 481.69 | 285.18 | -2.2% |
| Market Cap (mil) | 51,141.94 |
| Beta | 0.67 |
| Outstanding shares (mil) | 175.42 |
| Enterprise Value (mil) | 51,141.94 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.52% |
| Cost of Debt | 4.39% |
| WACC | 7.89% |