Three independent discounted-cash-flow-style models value National Storage Affiliates Trust every trading day. 1 of 3 currently price NSA above its market price.
| Free Cash Flow model | $58.74 |
| Excess Profit model | $-10.91 |
| Residual Earnings model | $11.70 |
| Dividend Discount model | $35.71 |
| Piotroski F-Score | 7 / 9 |
| Return on invested capital | +5.0% |
| Net debt / EBITDA | 7.7× |
| Gross margin | +71.1% |
| Revenue CAGR | -2.1% |
| Cash conversion | 4.9× |
| Dividend yield | +5.3% |
| Buyback yield | +7.2% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open NSA in StockKitty