investorscraft@gmail.com

Intrinsic Value of Public Storage (PSA)

Previous Close$288.63
Intrinsic Value
Upside potential
Previous Close
$288.63

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 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.

Revenue Profitability And 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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, investor presentations

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