image
Real Estate - REIT - Industrial - NYSE - US
$ 19.58
0.436 %
$ 3.43 B
Market Cap
1.9
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one PSA-PI stock under the worst case scenario is HIDDEN Compared to the current market price of 19.6 USD, Public Storage is HIDDEN

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one PSA-PI stock under the base case scenario is HIDDEN Compared to the current market price of 19.6 USD, Public Storage is HIDDEN

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one PSA-PI stock under the best case scenario is HIDDEN Compared to the current market price of 19.6 USD, Public Storage is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart PSA-PI

image
$20.8$20.8$20.6$20.6$20.4$20.4$20.2$20.2$20.0$20.0$19.8$19.8$19.6$19.6$19.4$19.4$19.2$19.2$19.0$19.0$18.8$18.815 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 JunJul '25Jul '25
FINANCIALS
4.7 B REVENUE
3.94%
2.2 B OPERATING INCOME
-33.34%
2.08 B NET INCOME
-3.50%
3.13 B OPERATING CASH FLOW
-3.65%
-1 B INVESTING CASH FLOW
71.66%
-2.08 B FINANCING CASH FLOW
-1740.62%
1.18 B REVENUE
0.49%
543 M OPERATING INCOME
-1.77%
411 M NET INCOME
-33.57%
705 M OPERATING CASH FLOW
-8.27%
-287 M INVESTING CASH FLOW
30.40%
-579 M FINANCING CASH FLOW
-13.81%
Balance Sheet Public Storage
image
Current Assets 447 M
Cash & Short-Term Investments 447 M
Receivables 0
Other Current Assets 0
Non-Current Assets 19.3 B
Long-Term Investments 382 M
PP&E 308 M
Other Non-Current Assets 18.6 B
94.24 %Total Assets$19.8b
Current Liabilities 588 M
Accounts Payable 0
Short-Term Debt 0
Other Current Liabilities 588 M
Non-Current Liabilities 9.35 B
Long-Term Debt 9.35 B
Other Non-Current Liabilities 0
5.92 %94.08 %Total Liabilities$9.9b
EFFICIENCY
Earnings Waterfall Public Storage
image
Revenue 4.7 B
Cost Of Revenue 1.26 B
Gross Profit 3.44 B
Operating Expenses 1.24 B
Operating Income 2.2 B
Other Expenses 117 M
Net Income 2.08 B
5b5b5b5b4b4b4b4b3b3b3b3b2b2b2b2b1b1b500m500m005b(1b)3b(1b)2b(117m)2bRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
73.21% GROSS MARGIN
73.21%
46.88% OPERATING MARGIN
46.88%
44.13% NET MARGIN
44.13%
21.33% ROE
21.33%
10.49% ROA
10.49%
11.46% ROIC
11.46%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Public Storage
image
3b3b3b3b2b2b2b2b1b1b500m500m0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 2.08 B
Depreciation & Amortization 1.13 B
Capital Expenditures -420 M
Stock-Based Compensation 44.7 M
Change in Working Capital -29.8 M
Others -131 M
Free Cash Flow 2.71 B
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Public Storage
image
PSA-PI has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
1.10% DIVIDEND YIELD
0.305 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
1.400001.400001.200001.200001.000001.000000.800000.800000.600000.600000.400000.400000.200000.200000.000000.000000.304690.304690.304690.304690.304690.304690.304690.304690.304690.304690.304690.304690.304690.304690.304690.304690.304690.369011.280.304691.220.304691.220.304691.220.304691.220.304690.910.0020192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
6. Ownership
Insider Ownership Public Storage
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
143 K USD 1
9-12 MONTHS
136 K USD 1
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
8. Profile Summary

Public Storage PSA-PI

image
COUNTRY US
INDUSTRY REIT - Industrial
MARKET CAP $ 3.43 B
Dividend Yield 1.10%
Description Public Storage, a member of the S&P 500 and FT Global 500, is a REIT that primarily acquires, develops, owns and operates self-storage facilities. At September 30, 2020, we had: (i) interests in 2,504 self-storage facilities located in 38 states with approximately 171 million net rentable square feet in the United States, (ii) an approximate 35% common equity interest in Shurgard Self Storage SA (Euronext Brussels:SHUR) which owned 239 self-storage facilities located in seven Western European nations with approximately 13 million net rentable square feet operated under the "Shurgard" brand and (iii) an approximate 42% common equity interest in PS Business Parks, Inc. (NYSE:PSB) which owned and operated approximately 28 million rentable square feet of commercial space at September 30, 2020. Our headquarters are located in Glendale, California.
Contact 701 Western Avenue, Glendale, CA, 91201 https://www.publicstorage.com
IPO Date Sept. 16, 2019
Employees 5900
Officers Nicholas J. Kangas Executive Vice President of Finance & Accounting Mr. Michael Braine Chief Technology Officer Mr. Ryan C. Burke Vice President of Investor Relations Nathan A. Tan Senior Vice President of Human Resources Ms. Natalia N. Johnson Senior Vice President & Chief Administrative Officer Mr. Joseph D. Russell Jr. Chief Executive Officer, President & Trustee Rear Admiral Christopher C. Sambar Senior Vice President & Chief Operating Officer Kenneth Q. Volk Jr. Founder Mr. H. Thomas Boyle III Senior Vice President, Chief Investment Officer & Chief Financial Officer Mr. Nathaniel A. Vitan Senior Vice President, Chief Legal Officer & Corporate Secretary