As of 2025-12-26, the Intrinsic Value of Public Storage (PSA) is 332.42 USD. This PSA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 262.08 USD, the upside of Public Storage is 26.80%.
The range of the Intrinsic Value is 192.20 - 909.23 USD
Based on its market price of 262.08 USD and our intrinsic valuation, Public Storage (PSA) is undervalued by 26.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 192.20 - 909.23 | 332.42 | 26.8% |
| DCF (Growth 10y) | 274.22 - 1,158.29 | 447.97 | 70.9% |
| DCF (EBITDA 5y) | 347.29 - 409.95 | 385.79 | 47.2% |
| DCF (EBITDA 10y) | 409.33 - 515.41 | 468.02 | 78.6% |
| Fair Value | 219.28 - 219.28 | 219.28 | -16.33% |
| P/E | 260.29 - 372.84 | 317.38 | 21.1% |
| EV/EBITDA | 230.78 - 367.21 | 279.48 | 6.6% |
| EPV | 93.67 - 139.50 | 116.58 | -55.5% |
| DDM - Stable | 135.95 - 624.17 | 380.06 | 45.0% |
| DDM - Multi | 254.34 - 813.79 | 377.07 | 43.9% |
| Market Cap (mil) | 45,984.56 |
| Beta | 0.18 |
| Outstanding shares (mil) | 175.46 |
| Enterprise Value (mil) | 55,730.92 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.05% |
| Cost of Debt | 4.28% |
| WACC | 6.58% |