What Is PSA Fair Value?
Public Storage (PSA) fair value estimate using multiple valuation models, updated daily.
As of July 16, 2026, Public Storage (PSA) has a composite fair value estimate of $120.74 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $314.68, suggesting the stock is overvalued by 61.6%.
Data as of July 16, 2026 (today)
Composite Fair Value
Overvalued4 of 4 models$120.74
vs. current price of $314.68(-61.6%)
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 →
$128.14
-59.3%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 →
$158.22
-49.7%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 →
$78.45
-75.1%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.
$98.51
-68.7%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 $314.68 is 59.3% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $2.39B | $2.19B |
| Year 2 | $2.43B | $2.05B |
| Year 3 | $2.48B | $1.92B |
| Year 4 | $2.53B | $1.80B |
| Year 5 | $2.58B | $1.69B |
| Year 6 | $2.63B | $1.58B |
| Year 7 | $2.69B | $1.48B |
| Year 8 | $2.74B | $1.39B |
| Year 9 | $2.79B | $1.30B |
| Year 10 | $2.85B | $1.22B |
| Terminal Value | $46.04B | $19.72B |
What Are PSA's Key Financial Metrics?
Earnings & Growth
Current Price
$314.68
EPS (TTM)
$9.57
Forward P/E
30.0
Profit Margin
39.1%
Cash & Balance Sheet
Free Cash Flow
2.3B
EBITDA
3.4B
Book Value
$27.77
Total Debt
10B
What Do Analysts Say About PSA?
Low
$285.00
Average
$332.88
High
$379.00
Upside
+5.8%
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 $120.74. The stock is currently trading at $314.68, 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 $314.68 is 61.6% above our estimated fair value of $120.74.
What do Wall Street analysts say about PSA?
16 analysts cover Public Storage with a consensus rating of "Buy." The average price target is $332.88, ranging from $285.00 to $379.00. This implies 5.8% upside from the current price.