Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Public Storage (PSA)

Previous Close$272.14
Intrinsic Value$103.00
Upside potential  -62%
Previous Close
$272.14
Intrinsic Value
$103.00*
Potential        
-62%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %22.4NaN
Revenue, $4182NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m2056NaN
Operating income, $m2126NaN
EBITDA, $m3015NaN
Interest expense (income), $mNaN
Earnings before tax, $m4129NaN
Tax expense, $m-13NaN
Net income, $m4142NaN

BALANCE SHEET

Cash and short-term investments, $m775NaN
Total assets, $m17552NaN
Adjusted assets (=assets-cash), $m16777NaN
Average production assets, $m15940NaN
Working capital, $m261NaN
Total debt, $m6879NaN
Total liabilities, $m7386NaN
Total equity, $m10167NaN
Debt-to-equity ratio0.677NaN
Adjusted equity ratio0.560NaN

CASH FLOW

Net income, $m4142NaN
Depreciation, amort., depletion, $m888NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m3117NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-773NaN
Free cash flow, $m3890NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m261
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount