Public Storage (NYSE:PSA-PS)

Public Storage PSA-PS

Real Estate - REIT - Industrial - NYSE - US

Watchlist

$ 18.83

-0.633 %

$ 58.3 B

Market Cap

1.83

P/E

1. INTRINSIC VALUE

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.[ Read More ]

The intrinsic value of one PSA-PS stock under the base case scenario is HIDDEN Compared to the current market price of 18.8 USD, Public Storage is HIDDEN

PSA-PS Intrinsic Value
HIDDEN

SHOW

2. FUNDAMENTAL ANALYSIS

Price Chart PSA-PS

FINANCIALS

Annual
Quarterly

4.52 B REVENUE

Growth Rates

1Year 8.02%

3Years 15.72%

5Years 10.36%

7Years 8.45%

10Years 8.68%

3.3 B OPERATING INCOME

Growth Rates

1Year 52.22%

3Years 32.76%

5Years 18.49%

7Years 13.34%

10Years 13.26%

2.16 B NET INCOME

Growth Rates

1Year -50.53%

3Years 16.64%

5Years 4.70%

7Years 5.75%

10Years 7.40%

3.25 B OPERATING CASH FLOW

Growth Rates

1Year 4.15%

3Years 16.70%

5Years 9.51%

7Years 7.59%

10Years 8.54%

-3.54 B INVESTING CASH FLOW

Growth Rates

1Year -315.94%

3Years -46.83%

5Years -47.10%

7Years -25.62%

10Years -9.62%

-113 M FINANCING CASH FLOW

Growth Rates

1Year 97.31%

3Years 52.83%

5Years 41.29%

7Years 28.21%

10Years -21.46%

1.19 B REVENUE

Growth Rates

1Year 8.02%

3Years 15.72%

5Years 10.36%

7Years 8.45%

10Years 8.68%

840 M OPERATING INCOME

Growth Rates

1Year 52.22%

3Years 32.76%

5Years 18.49%

7Years 13.34%

10Years 13.26%

433 M NET INCOME

Growth Rates

1Year -50.53%

3Years 16.64%

5Years 4.70%

7Years 5.75%

10Years 7.40%

799 M OPERATING CASH FLOW

Growth Rates

1Year 4.15%

3Years 16.70%

5Years 9.51%

7Years 7.59%

10Years 8.54%

-213 M INVESTING CASH FLOW

Growth Rates

1Year -315.94%

3Years -46.83%

5Years -47.10%

7Years -25.62%

10Years -9.62%

-560 M FINANCING CASH FLOW

Growth Rates

1Year 97.31%

3Years 52.83%

5Years 41.29%

7Years 28.21%

10Years -21.46%

Balance Sheet Decomposition Public Storage

19.8 B ASSETS
9.7 B LIABILITIES

Current Assets	370 M
Cash & Short-Term Investments	370 M
Receivables	0
Other Current Assets	0
Non-Current Assets	19.4 B
Long-Term Investments	390 M
PP&E	18.4 B
Other Non-Current Assets	662 M

Current Liabilities	599 M
Accounts Payable	0
Short-Term Debt	0
Other Current Liabilities	599 M
Non-Current Liabilities	9.1 B
Long-Term Debt	9.1 B
Other Non-Current Liabilities	0

EFFICIENCY

Earnings Waterfall Public Storage

Revenue	4.52 B
Cost Of Revenue	1.16 B
Gross Profit	3.35 B
Operating Expenses	80.6 M
Operating Income	3.3 B
Other Expenses	1.14 B
Net Income	2.16 B

RATIOS

74.26% GROSS MARGIN

Averages

1Year 74.26%

3Years 74.05%

5Years 72.78%

7Years 72.85%

10Years 72.89%

73.10% OPERATING MARGIN

Averages

1Year 73.10%

3Years 58.30%

5Years 54.94%

7Years 54.18%

10Years 53.32%

47.55% NET MARGIN

Averages

1Year 47.55%

3Years 69.58%

5Years 61.71%

7Years 60.66%

10Years 58.90%

21.45% ROE

Averages

1Year 21.45%

3Years 28.52%

5Years 23.64%

7Years 21.87%

10Years 19.49%

10.85% ROA

Averages

1Year 10.85%

3Years 15.62%

5Years 14.35%

7Years 14.40%

10Years 14.02%

17.19% ROIC

Averages

1Year 17.19%

3Years 13.34%

5Years 13.22%

7Years 13.32%

10Years 13.13%

FREE CASH FLOW ANALYSIS

Free Cash Flow Analysis Public Storage

Net Income	2.16 B
Depreciation & Amortization	970 M
Capital Expenditures	-461 M
Stock-Based Compensation	41.6 M
Change in Working Capital	18.9 M
Others	74.9 M
Free Cash Flow	2.79 B

3. WALL STREET ANALYSTS ESTIMATES

Wall Street Analysts Price Targets Public Storage

PSA-PS has no price targets from Wall Street.

4. DIVIDEND ANALYSIS

0.90% DIVIDEND YIELD

0.256 USD DIVIDEND PER SHARE

5. COMPETITION