What Is PSA Fair Value?
Public Storage (PSA) fair value estimate using multiple valuation models, updated daily.
As of October 14, 2026, Public Storage (PSA) has a composite fair value estimate of $118.92 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $288.39, suggesting the stock is overvalued by 58.8%.
Data as of October 14, 2026 (today)
Composite Fair Value
Overvalued4 of 4 models$118.92
vs. current price of $288.39(-58.8%)
How Is PSA Fair Value Calculated?
Four independent models estimate what PSA is worth. Each uses different inputs and assumptions. The composite blends them by weight.
PSA Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$123.61
-57.1%Overvalued
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$160.85
-44.2%Overvalued
Inputs used
PSA Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$77.85
-73.0%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$97.74
-66.1%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $288.39 is 57.1% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $2.38B | $2.19B |
| Year 2 | $2.43B | $2.05B |
| Year 3 | $2.48B | $1.93B |
| Year 4 | $2.53B | $1.81B |
| Year 5 | $2.58B | $1.70B |
| Year 6 | $2.63B | $1.59B |
| Year 7 | $2.68B | $1.49B |
| Year 8 | $2.73B | $1.40B |
| Year 9 | $2.79B | $1.32B |
| Year 10 | $2.85B | $1.23B |
| Terminal Value | $46.96B | $20.37B |
What Are PSA's Key Financial Metrics?
Earnings & Growth
Current Price
$288.39
EPS (TTM)
$10.47
Forward P/E
29.0
Profit Margin
41.6%
Cash & Balance Sheet
Free Cash Flow
2.3B
EBITDA
3.4B
Book Value
$27.56
Total Debt
10.2B
What Do Analysts Say About PSA?
Low
$285.00
Average
$332.00
High
$367.00
Upside
+15.1%
PSA Fair Value FAQ
What is the fair value of PSA?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), PSA's estimated fair value is $118.92. The stock is currently trading at $288.39, which makes it overvalued by our analysis.
How is PSA's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is PSA overvalued or undervalued?
Based on our analysis, PSA is overvalued. The current price of $288.39 is 58.8% above our estimated fair value of $118.92.
What do Wall Street analysts say about PSA?
18 analysts cover Public Storage with a consensus rating of "Buy." The average price target is $332.00, ranging from $285.00 to $367.00. This implies 15.1% upside from the current price.