Valuation Public Storage Sao Paulo

Stocks

Market Closed - Sao Paulo 15:38:31 2026-08-26 EDT			5-day change	1st Jan Change
65.73 ^BRL	-79.41%		0.00%	+15.52%

08-19	Barclays Adjusts Price Target on Public Storage to $350 From $349, Maintains Equalweight Rating	MT
08-18	Scotiabank Adjusts Pt on Public Storage to $346 From $345, Keeps Sector Outperform 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	59,291	-	-
Change	-	-25.07%	8.98%	-2.19%	-13.2%	30.22%	-	-
Enterprise Value (EV) ¹	72,421	55,308	62,363	61,362	55,468	72,575	73,042	73,207
Change	-	-23.63%	12.76%	-1.61%	-9.61%	30.84%	0.64%	0.23%
P/E	37.9x	11.9x	27.6x	28.1x	28.8x	31.8x	31.5x	28.5x
PBR	7.04x	4.87x	5.35x	5.41x	4.92x	5.68x	5.16x	7.01x
PEG	-	0x	-0.5x	-7.4x	-1.9x	2.9x	37.18x	2.7x
Capitalization / Revenue	20.5x	11.8x	11.9x	11.2x	9.44x	11.6x	10.8x	10.5x
EV / Revenue	22.6x	13.2x	13.8x	13.1x	11.5x	14.2x	13.3x	12.9x
EV / EBITDA	30.3x	18.3x	19.1x	18.5x	16.4x	20x	18.4x	17.5x
EV / EBIT	43.1x	26x	27.2x	28.1x	24.8x	30.4x	28.7x	26.2x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	8	21.15	12	12	12	12.02	12.32	12.74
Rate of return	2.14%	7.55%	3.93%	4.01%	4.62%	3.79%	3.88%	4.01%
EPS ²	9.87	23.5	11.06	10.64	9.01	9.986	10.07	11.13
Distribution rate	81.1%	90%	108%	113%	133%	120%	122%	114%
Net sales ¹	3,204	4,182	4,518	4,696	4,824	5,093	5,490	5,666
EBITDA ¹	2,394	3,015	3,263	3,315	3,388	3,626	3,977	4,179
EBIT ¹	1,681	2,126	2,293	2,186	2,236	2,389	2,545	2,799
Net income ¹	1,732	4,142	1,949	1,873	1,586	1,856	2,018	2,162
Net Debt ¹	6,741	6,096	8,733	8,906	9,936	13,283	13,750	13,915
Reference price ²	374.56	280.19	305.00	299.44	259.50	317.37	317.37	317.37
Nbr of stocks (in thousands)	175,355	175,638	175,836	175,183	175,463	186,821	-	-
Announcement Date	2/22/22	2/21/23	2/20/24	2/24/25	2/12/26	-	-	-

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.($)
PUBLIC STORAGE	31.78x	14.25x	20.02x	3.79%	59.29B
EXTRA SPACE STORAGE INC.	31.19x	14.68x	17.75x	4.52%	30.44B
LINEAGE, INC.	-58.69x	3.13x	13.18x	5.27%	9.24B
CUBESMART	26.54x	11.11x	17.7x	5.27%	9.11B
SHURGARD SELF-STORAGE LTD.	13.49x	8.72x	15.39x	5.03%	2.74B
BIG YELLOW GROUP PLC	13.43x	10.52x	16.92x	5.29%	2.39B
SMARTSTOP SELF STORAGE REIT, INC.	56.92x	9.53x	18.02x	4.73%	1.88B
SAFESTORE HOLDINGS PLC	11.35x	9.4x	17.09x	5.2%	1.79B
STORAGE KING GROUP	13.4x	12.13x	22.78x	3.99%	1.08B
Average	15.49x	10.39x	17.65x	4.79%	13.11B
Weighted average by Cap.	23.27x	12.87x	18.50x	4.3%