National Storage Affiliates Trust (NSA-PB)

Real Estate Investment Trusts

Latest Price

TTM P/E

Normalized P/E

TTM Div Yield

Fwd Div Yield

Book Value

P/B Ratio

Valuation metrics

EPS: $0.69

Book value / share: $12.27

Formula: √(22.5 × EPS × BVPS)

Graham Number

$13.80

Norm. op. income: $187M (median of 7yr)

Tax rate: 5%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$23.35

EPS: $0.69

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$10.35