|
Real-time Estimate
Cboe BZX
01:11:17 23/09/2026 am IST
|
5-day change | 1st Jan Change | ||
| 289.70 USD | -2.35% |
|
-2.22% | +11.79% |
| 21/09 | Evercore ISI Adjusts Price Target on Public Storage to $308 From $319, Maintains In Line Rating | MT |
| 10/09 | Public Storage Prices $288.76 Million Notes Offering | MT |
Company Valuation: Public Storage
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 | 55,433 | - | - |
| Change | - | -25.07% | 8.98% | -2.19% | -13.2% | 21.74% | - | - |
| Enterprise Value (EV) 1 | 72,421 | 55,308 | 62,363 | 61,362 | 55,468 | 68,230 | 68,601 | 68,895 |
| Change | - | -23.63% | 12.76% | -1.61% | -9.61% | 23.01% | 0.54% | 0.43% |
| P/E | 37.9x | 11.9x | 27.6x | 28.1x | 28.8x | 29.4x | 29.2x | 27.1x |
| PBR | 7.04x | 4.87x | 5.35x | 5.41x | 4.92x | 4.31x | 4.65x | 4.8x |
| PEG | - | 0x | -0.5x | -7.4x | -1.9x | 2.5x | 44.06x | 3.51x |
| Capitalization / Revenue | 20.5x | 11.8x | 11.9x | 11.2x | 9.44x | 10.9x | 10.2x | 9.9x |
| EV / Revenue | 22.6x | 13.2x | 13.8x | 13.1x | 11.5x | 13.4x | 12.6x | 12.3x |
| EV / EBITDA | 30.3x | 18.3x | 19.1x | 18.5x | 16.4x | 18.8x | 17.3x | 16.9x |
| EV / EBIT | 43.1x | 26x | 27.2x | 28.1x | 24.8x | 29.2x | 27.2x | 26.1x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 8 | 21.15 | 12 | 12 | 12 | 12.02 | 12.31 | 12.66 |
| Rate of return | 2.14% | 7.55% | 3.93% | 4.01% | 4.62% | 4.05% | 4.15% | 4.27% |
| EPS 2 | 9.87 | 23.5 | 11.06 | 10.64 | 9.01 | 10.08 | 10.15 | 10.93 |
| Distribution rate | 81.1% | 90% | 108% | 113% | 133% | 119% | 121% | 116% |
| Net sales 1 | 3,204 | 4,182 | 4,518 | 4,696 | 4,824 | 5,081 | 5,451 | 5,601 |
| EBITDA 1 | 2,394 | 3,015 | 3,263 | 3,315 | 3,388 | 3,629 | 3,971 | 4,078 |
| EBIT 1 | 1,681 | 2,126 | 2,293 | 2,186 | 2,236 | 2,335 | 2,523 | 2,641 |
| Net income 1 | 1,732 | 4,142 | 1,949 | 1,873 | 1,586 | 1,870 | 1,997 | 2,104 |
| Net Debt 1 | 6,741 | 6,096 | 8,733 | 8,906 | 9,936 | 12,796 | 13,167 | 13,461 |
| Reference price 2 | 374.56 | 280.19 | 305.00 | 299.44 | 259.50 | 296.67 | 296.67 | 296.67 |
| Nbr of stocks (in thousands) | 1,75,355 | 1,75,638 | 1,75,836 | 1,75,183 | 1,75,463 | 1,86,852 | - | - |
| Announcement Date | 22/02/22 | 21/02/23 | 20/02/24 | 24/02/25 | 12/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.43x | 13.43x | 18.8x | 4.05% | 5.54TCr | |
| 29.36x | 14.19x | 17.24x | 4.74% | 2.9TCr | |
| 25.7x | 10.95x | 17.54x | 5.36% | 894.34Cr | |
| -47.67x | 3.02x | 12.87x | 5.69% | 854.37Cr | |
| 13.38x | 8.82x | 15.55x | 4.98% | 272.15Cr | |
| 12.41x | 9.9x | 15.92x | 5.72% | 217.41Cr | |
| 51.91x | 9.11x | 17.06x | 4.9% | 180.83Cr | |
| 10.17x | 8.86x | 16.12x | 5.8% | 156.27Cr | |
| 12.64x | 11.79x | 22.14x | 4.07% | 101.53Cr | |
| Average | 15.26x | 10.01x | 17.03x | 5.04% | 1.24TCr | |
| Weighted average by Cap. | 22.41x | 12.30x | 17.67x | 4.56% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- PSA Stock
- Valuation Public Storage
Select your edition
All financial news and data tailored to specific country editions
