Valuation Public Storage NYSE

Stocks

Delayed NYSE 06:52:14 04/11/26 am AEDT			5-day change	1st Jan Change
17.76 ^USD	+0.34%		+1.46%	-11.90%

03/11	CubeSmart, Other Self-Storage REITs Signal Continued Recovery Following Q3 Results, BofA Says	MT
03/11	BofA Securities Adjusts Price Target on Public Storage to $348 From $341, Maintains Neutral Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	65,681	49,212	53,630	52,457	45,533	62,264	-	-
Change	-	-25.07%	8.98%	-2.19%	-13.2%	36.75%	-	-
Enterprise Value (EV) ¹	72,421	55,308	62,363	61,362	55,468	73,783	75,636	75,916
Change	-	-23.63%	12.76%	-1.61%	-9.61%	33.02%	2.51%	0.37%
P/E	37.9x	11.9x	27.6x	28.1x	28.8x	35.2x	33.5x	31.5x
PBR	7.04x	4.87x	5.35x	5.41x	4.92x	4.07x	5.23x	5.39x
PEG	-	0x	-0.5x	-7.4x	-1.9x	6.86x	6.75x	5x
Capitalization / Revenue	20.5x	11.8x	11.9x	11.2x	9.44x	12.2x	11.3x	10.9x
EV / Revenue	22.6x	13.2x	13.8x	13.1x	11.5x	14.4x	13.7x	13.3x
EV / EBITDA	30.3x	18.3x	19.1x	18.5x	16.4x	20.3x	18.9x	18.3x
EV / EBIT	43.1x	26x	27.2x	28.1x	24.8x	32.5x	30.9x	29.6x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	8	21.15	12	12	12	12.01	12.37	12.69
Rate of return	2.14%	7.55%	3.93%	4.01%	4.62%	3.6%	3.71%	3.81%
EPS ²	9.87	23.5	11.06	10.64	9.01	9.472	9.942	10.57
Distribution rate	81.1%	90%	108%	113%	133%	127%	124%	120%
Net sales ¹	3,204	4,182	4,518	4,696	4,824	5,115	5,520	5,728
EBITDA ¹	2,394	3,015	3,263	3,315	3,388	3,628	3,996	4,151
EBIT ¹	1,681	2,126	2,293	2,186	2,236	2,269	2,446	2,564
Net income ¹	1,732	4,142	1,949	1,873	1,586	1,701	1,890	1,985
Net Debt ¹	6,741	6,096	8,733	8,906	9,936	11,519	13,372	13,652
Reference price ²	374.56	280.19	305.00	299.44	259.50	333.24	333.24	333.24
Nbr of stocks (in thousands)	175,355	175,638	175,836	175,183	175,463	186,843	-	-
Announcement Date	22/2/22	21/2/23	20/2/24	24/2/25	12/2/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WELLTOWER INC.	80.21x	13x	35x	1.31%	175B
EQUINIX, INC.	54.87x	11.69x	22.76x	2.08%	98.36B
AMERICAN TOWER CORPORATION	27.04x	11.17x	16.93x	3.79%	87.33B
DIGITAL REALTY TRUST, INC.	63.49x	11.84x	22.46x	2.77%	66.57B
PUBLIC STORAGE	35.18x	14.43x	20.4x	3.6%	62.26B
VENTAS, INC.	162.62x	8.25x	22.84x	2.4%	45.86B
CROWN CASTLE INC.	45.16x	13.6x	20.22x	4.88%	37.07B
IRON MOUNTAIN INCORPORATED	62.35x	6.47x	17.42x	3.06%	34.29B
EXTRA SPACE STORAGE INC.	33.63x	15.45x	18.8x	4.16%	32.56B
Average	62.73x	11.77x	21.87x	3.12%	71.07B
Weighted average by Cap.	63.48x	12.03x	24.43x	2.67%