Public Storage
S&P 500
$294.99
+0.13%
Delayed · cached 15 min
Fair value analysis
PSA
Public Storage
$294.60
Close used for this calculation
$153.75Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
50/100
Quality radar
Consensus fair value
$153.75
Above FV▼ -47.8% against the close used
Model range $45.32 – $253.39
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
All valuation models
DCF Valuation
$142.35
-51.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5%, r=10%, tg=3%, n=10yr
Graham Number
$102.72
-65.1%
√(22.5 × EPS × BVPS)
EPS=9.01, BVPS=52.05 · outside Graham range (P/E 32.7, P/B 5.7) — asset-light, treat as a rough floor
P/E Fair Value
$180.20
-38.8%
EPS × 20x (sector P/E)
EPS=9.01, Sector P/E=20x
Peter Lynch (PEG)
$45.32
-84.6%
EPS × Growth% (PEG = 1 is fair)
EPS=9.01, g=5%
EV/EBITDA
$135.72
-53.9%
(EBITDA × 12.5x − Net Debt) ÷ Shares
EBITDA=2.94B
Dividend Discount (DDM)
$253.39
-14.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=11.99, r=10%, g=5%
Book Value (P/B)
$150.70
-48.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=52.05, ROE=19.4%, g=5%, r=10%
Reverse DCF
$294.60
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.8% | Historical: 5%
Margin of Safety
$106.32
-63.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=141.76, MoS=25%
Computed on September 11, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.