National Storage Affiliates Trust (NSA)
Real Estate Investment Trusts · Financial Services · $1.1B
Intrinsic Value (Consensus)
$10.29
Current Price
$13.80
Margin of Safety
-25.4%
25.4% Above Intrinsic Value
Value: $10
Price: $14
Valuation Model Estimates
Current Price: $13.80
DCF (Discounted Cash Flow)
$47.29
Graham Number
$13.80
Earnings Power Value
$6.70
Relative Value (P/E)
$13.80
Dividend Discount Model
$6.87
Consensus Value
$10.29
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $0.69
- EPS (Forward)
- $0.70
- Book Value
- $12.26
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 7.8%
- Debt/Equity
- —
- Revenue Growth
- -2.3%
- Earnings Growth
- 2.0%
- Dividend Yield
- 4.1%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance