Public Storage (PSA-PH)
Real Estate Investment Trusts · Financial Services · $31.7B
Intrinsic Value (Consensus)
$120.51
Current Price
$180.20
Margin of Safety
-33.1%
33.1% Above Intrinsic Value
Value: $121
Price: $180
Valuation Model Estimates
Current Price: $180.20
DCF (Discounted Cash Flow)
$195.42
Graham Number
$103.29
Earnings Power Value
$87.48
Relative Value (P/E)
$180.20
Dividend Discount Model
$36.14
Consensus Value
$120.51
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)
- $9.01
- EPS (Forward)
- $9.19
- Book Value
- $52.63
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 19.3%
- Debt/Equity
- 111%
- Revenue Growth
- 2.7%
- Earnings Growth
- 2.0%
- Dividend Yield
- 1.7%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance