investorscraft@gmail.com

Intrinsic ValuePublic Storage (0KS3.L)

Previous Close£273.71
Intrinsic Value
Upside potential
Previous Close
£273.71

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Public Storage is a leading real estate investment trust (REIT) specializing in self-storage facilities, operating under a scalable and asset-heavy business model. The company owns and manages a vast portfolio of 2,504 facilities across 38 U.S. states, totaling approximately 171 million net rentable square feet, alongside strategic equity stakes in Shurgard Self Storage in Europe and PS Business Parks. Its revenue is primarily driven by rental income from individual and commercial tenants seeking flexible storage solutions. The self-storage industry benefits from low operational complexity, high margins, and recurring revenue streams, positioning Public Storage as a dominant player in a fragmented but growing market. The company’s strong brand recognition, geographic diversification, and economies of scale provide a competitive edge, allowing it to maintain high occupancy rates and pricing power. Additionally, its investments in Shurgard and PS Business Parks enhance its international and commercial real estate exposure, further diversifying its income sources.

Revenue Profitability And Efficiency

Public Storage reported revenue of $4.7 billion, with net income reaching $2.07 billion, reflecting robust profitability. The company’s operating cash flow stood at $3.14 billion, underscoring its ability to generate consistent cash from core operations. Capital expenditures were $420 million, indicating disciplined reinvestment in maintaining and expanding its storage facilities. The high-margin nature of self-storage operations contributes to strong cash conversion and operational efficiency.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $10.64 highlights its earnings strength, supported by stable rental income and operational leverage. Public Storage’s capital efficiency is evident in its ability to scale operations while maintaining high returns on invested capital. Its strategic equity stakes in Shurgard and PS Business Parks further enhance earnings diversification without significant capital drag.

Balance Sheet And Financial Health

Public Storage maintains a solid balance sheet with $447 million in cash and equivalents, though total debt stands at $9.35 billion. The REIT’s leverage is manageable given its stable cash flows and asset-backed financing structure. Its liquidity position and access to capital markets support ongoing growth initiatives and dividend commitments.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth through organic expansion and strategic acquisitions. A dividend of $12 per share reflects its commitment to returning capital to shareholders, supported by reliable cash flows. The self-storage sector’s resilience during economic cycles positions Public Storage for sustained growth, driven by urbanization and demand for flexible storage solutions.

Valuation And Market Expectations

With a market capitalization of $51.97 billion and a beta of 0.901, Public Storage is valued as a low-volatility, income-generating investment. The market prices the stock based on its stable cash flows, dividend yield, and growth potential in the fragmented self-storage industry.

Strategic Advantages And Outlook

Public Storage’s scale, brand strength, and geographic diversification provide enduring competitive advantages. The company is well-positioned to capitalize on long-term demand trends in self-storage, while its strategic investments in Europe and commercial real estate offer additional growth avenues. Operational efficiency and disciplined capital allocation underpin a positive outlook.

Sources

Company description, financial data from public filings, and market data from Bloomberg.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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