National Storage Affiliates Trust (NSA) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for National Storage Affiliates Trust (US:NSA), trading at 44.18. In 2025, National Storage Affiliates Trust generated $752.93 Million in revenue and $299.81 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for National Storage Affiliates Trust is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 44.18
- Recent Revenue (2025): $752.93 Million
- Free Cash Flow (2025): $299.81 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.