investorscraft@gmail.com

Intrinsic value of Life Storage, Inc. (LSI)

Previous Close$128.66
Intrinsic Value
Upside potential
Previous Close
$128.66
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh36.07 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

Life Storage, Inc. is a self-administered and self-managed equity REIT that is in the business of acquiring and managing self-storage facilities. Located in Buffalo, New York, the Company operates more than 900 storage facilities in 30 states and in the province of Ontario, Canada. The Company serves both residential and commercial storage customers with storage units rented by month. Life Storage consistently provides responsive service to approximately 500,000 customers, making it a leader in the industry.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %27.9NaN
Revenue, $789NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m456NaN
Operating income, $m332NaN
EBITDA, $m484NaN
Interest expense (income), $mNaN
Earnings before tax, $m263NaN
Tax expense, $m14NaN
Net income, $m249NaN

BALANCE SHEET

Cash and short-term investments, $m172NaN
Total assets, $m6557NaN
Adjusted assets (=assets-cash), $m6385NaN
Average production assets, $m46NaN
Working capital, $m58NaN
Total debt, $m2804NaN
Total liabilities, $m3178NaN
Total equity, $m3379NaN
Debt-to-equity ratio0.830NaN
Adjusted equity ratio0.505NaN

CASH FLOW

Net income, $m249NaN
Depreciation, amort., depletion, $m152NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m434NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-1600NaN
Free cash flow, $m2034NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m58
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount