investorscraft@gmail.com

Intrinsic Value of Life Storage, Inc. (LSI)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00
* 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

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-03-31.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %31.7NaN
Revenue, $1038NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m573NaN
Operating income, $m465NaN
EBITDA, $m663NaN
Interest expense (income), $mNaN
Earnings before tax, $m384NaN
Tax expense, $m25NaN
Net income, $m358NaN

BALANCE SHEET

Cash and short-term investments, $m24NaN
Total assets, $m7388NaN
Adjusted assets (=assets-cash), $m7363NaN
Average production assets, $m6559NaN
Working capital, $m-98NaN
Total debt, $m3408NaN
Total liabilities, $m3760NaN
Total equity, $m3627NaN
Debt-to-equity ratio0.939NaN
Adjusted equity ratio0.493NaN

CASH FLOW

Net income, $m358NaN
Depreciation, amort., depletion, $m199NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m587NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-1045NaN
Free cash flow, $m1632NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-98
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount