As of 2025-06-21, 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
Based on its market price of 187.44 USD and our intrinsic valuation, PS Business Parks Inc (PSB) is overvalued by 5.60%.
| 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) | 167.35 - 238.73 | 188.82 | 0.7% |
| DCF (EBITDA 10y) | 171.15 - 246.63 | 195.86 | 4.5% |
| Fair Value | 109.78 - 109.78 | 109.78 | -41.43% |
| P/E | 206.99 - 223.74 | 220.41 | 17.6% |
| EV/EBITDA | 180.92 - 261.81 | 211.89 | 13.0% |
| 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% |
| Market Cap (mil) | 6,548.55 |
| Beta | 0.44 |
| Outstanding shares (mil) | 34.94 |
| Enterprise Value (mil) | 6,548.55 |
| Market risk premium | 4.24% |
| Cost of Equity | 7.29% |
| Cost of Debt | 4.25% |
| WACC | 7.27% |