US · NSA
National Storage Affiliates Trust
- Sector
- Real Estate · REIT - Industrial
- Headquarters
- Greenwood Village, CO 80111
Price · as of 2025-12-31
$42.49
Market cap 2.7B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $31.23 | -26.5% |
| Intrinsic Value(DCF) | $20.99 | -50.6% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $5.80 | -86.35% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | $2.45 | $0.00 | |||
| 2014 | $1.28 | $0.00 | |||
| 2015 | $12.40 | $94.26 | $3,035.58 | $7.27 | $63.49 |
| 2016 | $15.27 | $64.89 | $616.84 | $8.72 | $32.83 |
| 2017 | $17.66 | $22.34 | $31.02 | $2.26 | $2.76 |
| 2018 | $19.68 | $23.39 | $14.10 | $0.00 | $8.08 |
| 2019 | $26.77 | $30.26 | $2.65 | $0.00 | $1.59 |
| 2020 | $31.34 | $23.03 | $0.00 | $0.00 | $14.88 |
| 2021 | $47.68 | $68.45 | $13.78 | $1.49 | $54.68 |
| 2022 | $33.64 | $40.89 | $72.52 | $0.00 | $49.27 |
| 2023 | $33.71 | $55.11 | $42.42 | $0.00 | $26.75 |
| 2024 | $36.86 | $47.07 | $11.94 | $0.00 | $0.00 |
| 2025 | $35.38 | $31.23 | $11.17 | $0.00 | $5.80 |
AI valuation
Our deep-learning model estimates National Storage Affiliates Trust's (NSA) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $31.23
- Current price
- $42.49
- AI upside
- -26.5%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$20.99
-50.6% upside
Graham-Dodd
—
— upside
Graham Formula
$5.80
-86.35% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| NSA | National Storage Affiliat… | $42.49 | 2.7B | -27% | -51% | — | -86% | 22.14 | 2.87 | 3.60 | 5.75 | — | 2.87 | 45.96% | 37.01% | 9.80% | 12.11% | 9.97% | 2.35% | 0.02 | 1.72 | 0.55 | 0.55 | 0.00 | -4068.00% | -226.00% | -1246.00% | 11.06% | 7.96 | 11.02% | 6.45% | 142.80% | 132.67% | 9.73 | 9.04 | 3.60 | 0.78 |
| DBRG | DigitalBridge Group, Inc. | $15.45 | 2.82B | +66% | -60% | -46% | — | 10.51 | 1.29 | 5.76 | 17.56 | 1.86 | 1.70 | 93.73% | 68.72% | 30.18% | 12.68% | 16.07% | 7.43% | 0.14 | 2.36 | — | — | -0.56 | 56570.00% | -2255.00% | 35633.00% | 9.52% | — | 12.84% | 2.16% | 22.80% | 6.64% | 8.13 | 10.18 | 5.58 | -0.51 |
| DEI | Douglas Emmett, Inc. | $9.89 | 1.66B | +122% | -20% | +20% | -90% | 100.06 | 0.85 | 1.62 | 10.48 | — | 0.86 | -16.12% | 18.97% | 1.62% | 0.82% | 2.67% | 0.17% | 2.92 | 0.71 | 0.09 | 0.08 | 7.99 | -2523.00% | 177.00% | 12850.00% | 23.77% | 0.07 | 5.43% | 0.00% | 0.00% | 0.00% | 35.98 | 17.71 | 6.83 | -0.56 |
| EFC | Ellington Financial Inc. | $12.42 | 1.18B | -33% | -61% | — | +139% | 7.15 | 0.67 | 3.76 | — | 13.12 | 0.69 | 100.00% | 41.20% | 51.69% | 9.59% | 1.45% | 0.94% | 0.00 | 0.42 | — | — | — | 5455.00% | 1001.00% | 7801.00% | -40.63% | — | -5.38% | 15.43% | 110.40% | 1272.46% | 7.46 | -2.01 | 3.07 | 0.05 |
| EPR | EPR Properties | $59.41 | 4.52B | -25% | -60% | -21% | +19% | — | 1.96 | 6.34 | 7.71 | — | 1.96 | 44.67% | 52.48% | 38.27% | 0.00% | 9.81% | 0.00% | 0.00 | 2.83 | — | — | -0.16 | 10500.00% | 1207.00% | 708.00% | 9.24% | — | 11.06% | 0.17% | — | 69.09% | 11.85 | 10.61 | 6.22 | 1.32 |
| IVT | InvenTrust Properties Cor… | $31.20 | 2.42B | -2% | -60% | -3% | -22% | 21.65 | 1.34 | 8.06 | 12.15 | 3.34 | 1.51 | -14.10% | 17.18% | 37.24% | 6.27% | 2.01% | 4.11% | 0.54 | 1.49 | — | — | 3.36 | 64737.00% | 920.00% | 5424.00% | 6.44% | — | 6.06% | 0.00% | 0.00% | 0.00% | 64.88 | 21.46 | 11.15 | -0.32 |
| LXP | LXP Industrial Trust | $49.56 | 2.93B | -35% | -60% | -95% | -76% | 26.92 | 1.41 | 8.18 | 10.87 | 14.96 | 1.66 | -30.66% | 14.04% | 32.31% | 5.15% | 1.46% | 2.89% | 0.67 | 0.83 | 85.31 | 85.31 | 3.21 | 18000.00% | -230.00% | -1530.00% | 5.72% | 62.28 | 4.90% | 5.73% | 154.30% | 11.39% | 82.69 | 24.82 | 11.61 | 0.84 |
| PSA | Public Storage | $307.06 | 53.89B | -25% | -48% | — | -64% | 30.36 | 5.90 | 11.31 | 19.87 | — | 6.06 | 24.96% | 46.73% | 36.99% | 18.96% | 11.93% | 8.99% | 1.11 | 7.40 | 0.75 | 0.75 | 3.06 | -1532.00% | 274.00% | 697.00% | 5.31% | 5.20 | 15.33% | 4.22% | 128.20% | 4.22% | 28.61 | 22.26 | 13.37 | 3.53 |
| UE | Urban Edge Properties | $21.25 | 2.68B | +23% | -60% | -88% | -51% | 27.15 | 2.05 | 5.61 | 13.64 | 116.34 | 2.20 | 67.61% | 26.86% | 19.82% | 7.60% | 4.24% | 2.94% | 1.29 | 1.62 | 2.54 | 1.93 | 5.17 | 2333.00% | 606.00% | 1929.00% | 6.90% | 2.53 | 6.27% | 3.61% | 98.00% | 4.64% | 33.64 | 23.34 | 9.04 | 1.18 |
About National Storage Affiliates Trust
National Storage Affiliates Trust is a Maryland real estate investment trust focused on the ownership, operation and acquisition of self storage properties located within the top 100 metropolitan statistical areas throughout the United States. As of September 30, 2020, the Company held ownership interests in and operated 788 self storage properties located in 35 states and Puerto Rico with approximately 49.5 million rentable square feet. NSA is one of the largest owners and operators of self storage properties among public and private companies in the United States.
- CEO
- David G. Cramer
- Employees
- 1.47K
- Beta
- 1.21
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($20.99 ÷ $42.49) − 1 = -50.6% (DCF, example).