Intrinsic Value of S&P & Nasdaq Contact Us

National Storage Affiliates Trust NSA NYSE

NYSE • Real Estate • REIT - Industrial • US • USD

SharesGrow Score
36/100
1/7 Pass
SharesGrow Intrinsic Value
$69.31
+63.3%
Analyst Price Target
$32.00
-24.6%
SharesGrow 7-Criteria Score All 7 criteria scored · valuation-related highlighted on this page

National Storage Affiliates Trust (NSA) trades at a trailing P/E of 42.2, forward P/E of 76.5. Trailing earnings yield is 2.37%, forward earnings yield 1.31%. PEG 7.73. Graham Number is $20.74.

Criteria proven by this page:

  • VALUE (15/100, Fail) — trailing P/E is well above the S&P 500 average of ~25, suggesting a premium valuation (P/E 42.2); analyst consensus target implies downside from the current price ($32.00, 24.6%); PEG > 2.0 means the stock is expensive even after accounting for growth (PEG 7.73).
  • PEG Ratio 7.73 — above 2.0 suggests expensive relative to earnings growth.
  • Trailing Earnings Yield 2.37% — below bond yields — investors are paying a premium for expected growth rather than current earnings.
  • Analyst consensus target $32.00 (-24.6% downside) — analysts see meaningful downside risk at the current price level.

Overall SharesGrow Score: 36/100 with 1/7 criteria passed.

SharesGrow 7-Criteria Score
36/100
SG Score
View full scorecard →
VALUE
15/100
Price-to-Earnings & upside
Proven by this page
FUTURE
16/100
Analyst consensus
→ Forecast
PAST
100/100
→ Income
HEALTH
0/100
Debt-to-Equity & liquidity
→ Health
~
MOAT
59/100
→ Income
GROWTH
15/100
→ Income
~
INCOME
45/100
→ Income

Valuation Snapshot — NSA

Valuation Multiples
P/E (TTM)42.2
Forward P/E76.5
PEG Ratio7.73
Forward PEG7.73
P/B Ratio3.29
P/S Ratio4.14
EV/EBITDA13.8
Per Share Data
EPS (TTM)$0.96
Forward EPS (Est.)$0.55
Book Value / Share$19.93
Revenue / Share$9.78
FCF / Share$3.90
Yields & Fair Value
Earnings Yield2.37%
Forward Earnings Yield1.31%
Dividend Yield5.64%
Graham Number$20.74
SharesGrow IV$69.31 (+63.3%)
Analyst Target$32.00 (-24.6%)

Historical Valuation

Year P/E (TTM) PEG Ratio P/B Ratio P/S Ratio Dividend Yield
2016 36.7 -1.47 1.14 3.31 4.05%
2017 409.0 -4.16 1.44 4.52 4.13%
2018 99.9 0.04 1.54 4.26 5.14%
2019 491.3 1.47 2.13 5.11 4.44%
2020 49.3 -0.93 2.47 5.55 4.31%
2021 53.4 0.47 3.17 9.59 2.58%
2022 31.8 -2.56 2.00 4.11 6.35%
2023 23.6 0.16 2.59 4.30 5.69%
2024 26.1 -0.50 2.71 3.78 6.60%
2025 29.3 -0.72 2.29 2.87 9.04%

EPS: Actual vs Estimates

P/E Ratio & Earnings Yield

Earnings Per Share (EPS) History

Year EPS (Diluted) Revenue Net Income Net Margin
2016 $0.31 $199.05M $17.97M 9%
2017 $0.01 $268.13M $2.96M 1.1%
2018 $0.26 $330.9M $14.11M 4.3%
2019 $1.13 $387.9M $66.01M 17%
2020 $0.53 $432.22M $48.61M 11.2%
2021 $1.09 $585.67M $105.25M 18%
2022 $0.99 $801.57M $103.74M 12.9%
2023 $1.48 $858.06M $156.67M 18.3%
2024 $1.18 $770.34M $111.52M 14.5%
2025 $0.70 $752.93M $73.78M 9.8%

Analyst Estimates

Year EPS (Avg) EPS Range Revenue (Avg) Revenue Range Analysts
2026 $0.55 $0.55 – $0.56 $748.29M $747.03M – $750.42M 3
2027 $0.60 $0.59 – $0.62 $766.05M $759.5M – $776.63M 3
2028 $0.58 $0.57 – $0.59 $815.45M $807.17M – $824.25M 1
2029 $0.82 $0.81 – $0.83 $859.6M $850.87M – $868.88M 1
2030 $0.81 $0.80 – $0.82 $900.2M $891.06M – $909.92M 1
Contact Us
🎓
SharesGrow Academy
Learn how to calculate Intrinsic Value and find undervalued stocks.
Weekly live sessions
Send us a message