Previous Close | $288.63 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Public Storage is a leading real estate investment trust (REIT) specializing in self-storage facilities across the United States. The company operates in a highly fragmented but growing industry, leveraging its extensive portfolio of over 2,800 properties to serve residential and commercial customers. Its revenue model is primarily driven by rental income from storage units, complemented by ancillary services such as insurance and truck rentals. Public Storage maintains a dominant market position due to its strong brand recognition, operational scale, and strategic locations in high-demand urban and suburban markets. The self-storage sector benefits from low capital intensity and high operating margins, allowing the company to generate consistent cash flows. Public Storage’s competitive edge lies in its ability to optimize pricing dynamically, maintain high occupancy rates, and expand through acquisitions and development. The company’s focus on technology, including online rental platforms, further enhances customer convenience and operational efficiency.
Public Storage reported revenue of $4.7 billion for FY 2024, with net income reaching $2.1 billion, reflecting a robust net margin of approximately 44%. The company’s operating cash flow stood at $3.1 billion, underscoring its ability to convert revenue into cash efficiently. Notably, capital expenditures were minimal, indicating a capital-light business model that prioritizes maintenance over heavy reinvestment.
The company’s diluted EPS of $10.64 highlights its strong earnings power, supported by high-margin rental income and disciplined cost management. Public Storage’s capital efficiency is evident in its ability to generate substantial cash flows without significant capital outlays, allowing for consistent shareholder returns through dividends and share repurchases.
Public Storage maintains a solid balance sheet with $447 million in cash and equivalents and total debt of $9.4 billion. The company’s leverage is manageable given its stable cash flows and low capital requirements. Its financial health is further reinforced by its REIT structure, which mandates high dividend payouts but also provides tax advantages.
Public Storage has demonstrated steady growth through organic rate increases and strategic acquisitions. The company’s dividend per share of $13.13 reflects its commitment to returning capital to shareholders, supported by reliable cash flows. Growth prospects remain favorable due to urbanization trends and increasing demand for storage solutions.
The market values Public Storage for its defensive qualities, consistent performance, and high dividend yield. Its valuation reflects investor confidence in the company’s ability to sustain growth and maintain profitability in a competitive but resilient industry.
Public Storage’s strategic advantages include its scale, brand strength, and operational efficiency. The outlook remains positive, driven by demographic trends and the company’s ability to adapt to changing customer needs. Continued focus on technology and market expansion should support long-term growth.
Company filings, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |