As of 2024-12-12, the Intrinsic Value of PS Business Parks Inc (PSB) is 176.88 USD. This PSB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 187.44 USD, the upside of PS Business Parks Inc is -5.60%.

The range of the Intrinsic Value is 144.25 - 231.84 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	144.25 - 231.84	176.88	-5.6%
DCF (Growth 10y)	153.38 - 239.36	185.59	-1.0%
DCF (EBITDA 5y)	194.94 - 250.54	213.43	13.9%
DCF (EBITDA 10y)	191.98 - 256.51	215.41	14.9%
Fair Value	109.78 - 109.78	109.78	-41.43%
P/E	194.28 - 264.70	223.44	19.2%
EV/EBITDA	188.03 - 277.90	215.94	15.2%
EPV	54.89 - 73.63	64.26	-65.7%
DDM - Stable	153.87 - 333.51	243.69	30.0%
DDM - Multi	113.34 - 188.72	141.41	-24.6%