National Storage Affiliates Trust

National Storage Affiliates Trust

NSAยทNYSE

$42.37

+0.35%
Real EstateREIT - Industrial

National Storage Affiliates Trust is a Maryland real estate investment trust focused on the ownership, operation and acquisition of self storage properties located within the top 100 metropolitan statistical areas throughout the United States. As of September 30, 2020, the Company held ownership interests in and operated 788 self storage properties located in 35 states and Puerto Rico with approximately 49.5 million rentable square feet. NSA is one of the largest owners and operators of self storage properties among public and private companies in the United States.

At a Glance

Live Snapshot
Market Cap$3.27B
EPS0.7000
P/E Ratio29.30
Earnings Date08/03/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is elevated (P/E 29.3).

Valuation inputs: P/E 29.3, earnings yield +3.4%, momentum +0.4%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is soft (ROE +7.8%, ROIC +4.4%).

Profitability stack: net margin +9.8%, ROE +7.8%, ROIC +4.4%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Risk profile is balanced but has notable pressure points to monitor.

Risk factors: liabilities/assets +69.8%, momentum +0.4%, net margin +9.8%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

nsa

National Storage Affiliates Trust Market vs Earnings Trajectory

NSA ยท NYSE

Loading price and EPS data...

National Storage Affiliates Trust

National Storage Affiliates Trust Fair Value Envelope

NSA ยท NYSE

Our analysis suggests that NSA has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $42.37, this represents a potential HIDDEN relative to our calculated worth for National Storage Affiliates Trust.

Intrinsic Value
Current Price: $42.37
3Y-29.0%
5Y+32.0%
10Y+17.0%
3Y-6.0%
5Y+74.0%
10Y+278.0%
3Y-29.0%
5Y+52.0%
10Y+311.0%
3Y-24.0%
5Y+53.0%
10Y+256.0%
3Y-25.0%
5Y+47.0%
10Y+261.0%
3Y-16.0%
5Y+45.0%
10Y+168.0%
National Storage Affiliates Trust

National Storage Affiliates Trust Profit Bridge

NSA ยท NYSE
Revenue752.93M
Cost of Goods Sold (406.87M)
Gross Profit346.06M
Operating Expenses (67.42M)
Operating Income278.64M
Interest Expense (162.44M)
Other Income/Expense-159.27M
Pretax Income119.38M
Income Tax (3.10M)
Net Income73.78M
Net Income
73.78M

Profitability Analysis

Gross Margin

46.0%

Strong gross margins indicate healthy pricing and efficient production or service delivery.

Operating Margin

37.0%

Outstanding operational efficiency. The company generates substantial profit from core operations.

Net Profit Margin

9.8%

Moderate profitability with room for improvement. Monitor interest expenses and tax efficiency.

Effective Tax Rate

2.6%

Below-average tax rate suggests effective tax planning, favorable jurisdictions, or tax credits.

Profitability Insight

Room for improvement: Moderate profitability with opportunities to enhance margins through better cost management or pricing strategy.

45.96%
Gross Profit Margin
-37%
3Y-38.0%
5Y-36.0%
10Y-32.0%
37.01%
Operating Profit Margin
-4%
3Y+2.0%
5Y-
10Y+28.0%
9.80%
Net Profit Margin
-32%
3Y-24.0%
5Y-13.0%
10Y+9.0%
7.80%
Return on Equity
-25%
3Y+24.0%
5Y+55.0%
10Y+151.0%
1.45%
Return on Assets
-30%
3Y-15.0%
5Y+5.0%
10Y+53.0%
436.07%
Return on Invested Capital
7741%
3Y+9115.0%
5Y-
10Y+26762.0%
NSA

National Storage Affiliates Trust Cash Conversion Engine

NSA ยท NYSE
Net Income122.48M
Depreciation & Amortization189.32M
Stock-Based Compensation12.19M
Change in Working Capital3.54M
Others10.97M
Capital Expenditures-38.69M
Free Cash Flow299.81M

Cash Flow Quality Analysis

FCF Conversion Rate

244.8%

Excellent cash generation. The company converts earnings to cash at or above 100%, indicating high-quality earnings.

CapEx Intensity

11.4%

Asset-light business model. Low capital requirements leave more cash available for shareholders and growth investments.

FCF Growth Trend

-12.5%

Declining FCF warrants attention. Investigate whether due to temporary factors or fundamental deterioration.

Working Capital Impact

+$3.54M

Working capital inflow boosted cash flow. Efficient management of receivables, inventory, and payables contributing positively.

Cash Flow Quality Insight

Asset-light with strong cash conversion: Low capital requirements combined with efficient cash generation creates significant shareholder value through dividends, buybacks, or strategic investments.

nsa

National Storage Affiliates Trust Funding & Solvency Profile

NSA ยท NYSE
Cash & Cash Equivalents27.65M
Net Receivables0.00
Inventory0.00
Other Current Assets0.00
Total Current Assets28 M
Property, Plant & Equipment20.26M
Goodwill & Intangible Assets0.00
Long-Term Investments0.00
Other Non-Current Assets0.00
Total Non-Current Assets20 M
Total Assets
5.03B

Financial Health Analysis

Current Ratio

0.64x

Warning: Liquidity concerns. Current assets may not be sufficient to cover short-term obligations.

Debt-to-Equity Ratio

2.41x

High financial leverage. Heavy reliance on debt may indicate increased financial risk and potential solvency concerns.

Working Capital

-15327000

Negative working capital indicates short-term liabilities exceed short-term assetsโ€”potential liquidity stress.

Asset Composition

1% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

Financial Health Insight

Financial stress indicators: Both liquidity and leverage metrics raise concerns. The company may face challenges meeting obligations and should focus on strengthening its balance sheet.

nsa

National Storage Affiliates Trust Street Expectations Map

NSA ยท NYSE

Wall Street analysts project that NSA stock may decline over the coming 12 months. The consensus 1-year price target stands at 35.50, with estimates ranging from a low of 32.00 to a high of 42.00.

Lowest Target
32.00
-24.47%
Consensus Target
35.50
-16.21%
Highest Target
42.00
-0.87%

The consensus 1-year price target stands at 35.50, with estimates ranging from a low of 32.00 to a high of 42.00.

Analyst Consensus Analysis

Upside Potential

-16.2%

Significant downside risk. Stock trading well above analyst consensus suggests elevated valuation concerns and potential correction.

Analyst Agreement

28.2% spread

Good consensus alignment. Moderate target spread reflects general agreement on value drivers with some variance in assumptions.

Risk-Reward Profile

0.04x

Unfavorable risk-reward. Downside risk exceeds upside potential. Consider defensive positioning or alternative opportunities.

Analyst Conviction

Low

Bearish or uncertain outlook. Limited upside or poor consensus suggests challenges ahead or fundamental concerns.

Market Sentiment Insight

Consensus overvaluation: Analysts agree the stock is richly valued with limited upside. Consider booking profits or defensive positioning unless you have contrarian conviction in unrecognized catalysts.

nsa

National Storage Affiliates Trust Insider Positioning

NSA ยท NYSE

During the last 12 months, there has been no insider trading activity reported for NSA.

3 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

3-6 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

6-9 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

9-12 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

Top Buyers

No buying activity

Top Sellers

No selling activity

Insider Activity Analysis

Net Insider Sentiment

Neutral

No insider trading activity reported. This could indicate blackout periods, lack of conviction, or regulatory restrictions.

Insider Participation

No Activity

No insider trading activity reported from any insiders in the past year.

1.51%
Dividend Yield
-33%
3Y+8.0%
5Y+53.0%
10Y+42.0%
ย 

nsa Dividend History

NSA
10Y CAGR +10%
Latest $0.57
Annual $2.28
5 year growth trend
Last Period: +0%