|
Market Closed -
NYSE
16:00:02 2026-10-02 EDT
|
5-day change | 1st Jan Change | ||
| 283.81 USD | -0.07% |
|
-1.44% | +9.37% |
| 09-30 | Extra Space Storage Inc. : The Storage Recovery |  |
| 09-21 | Evercore ISI Adjusts Price Target on Public Storage to $308 From $319, Maintains In Line Rating | 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 | 53,031 | - | - |
| Change | - | -25.07% | 8.98% | -2.19% | -13.2% | 16.47% | - | - |
| Enterprise Value (EV) 1 | 72,421 | 55,308 | 62,363 | 61,362 | 55,468 | 65,827 | 66,198 | 66,492 |
| Change | - | -23.63% | 12.76% | -1.61% | -9.61% | 18.67% | 0.56% | 0.44% |
| P/E | 37.9x | 11.9x | 27.6x | 28.1x | 28.8x | 28.5x | 28.7x | 26.6x |
| PBR | 7.04x | 4.87x | 5.35x | 5.41x | 4.92x | 4.12x | 4.45x | 4.59x |
| PEG | - | 0x | -0.5x | -7.4x | -1.9x | 2.7x | -51.69x | 3.52x |
| Capitalization / Revenue | 20.5x | 11.8x | 11.9x | 11.2x | 9.44x | 10.4x | 9.6x | 9.28x |
| EV / Revenue | 22.6x | 13.2x | 13.8x | 13.1x | 11.5x | 12.9x | 12x | 11.6x |
| EV / EBITDA | 30.3x | 18.3x | 19.1x | 18.5x | 16.4x | 18.1x | 16.7x | 16.3x |
| EV / EBIT | 43.1x | 26x | 27.2x | 28.1x | 24.8x | 28.2x | 26.3x | 25.2x |
| 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% | 4.24% | 4.34% | 4.46% |
| EPS 2 | 9.87 | 23.5 | 11.06 | 10.64 | 9.01 | 9.957 | 9.902 | 10.65 |
| Distribution rate | 81.1% | 90% | 108% | 113% | 133% | 121% | 124% | 119% |
| Net sales 1 | 3,204 | 4,182 | 4,518 | 4,696 | 4,824 | 5,109 | 5,526 | 5,714 |
| EBITDA 1 | 2,394 | 3,015 | 3,263 | 3,315 | 3,388 | 3,629 | 3,968 | 4,078 |
| EBIT 1 | 1,681 | 2,126 | 2,293 | 2,186 | 2,236 | 2,336 | 2,517 | 2,641 |
| Net income 1 | 1,732 | 4,142 | 1,949 | 1,873 | 1,586 | 1,854 | 1,966 | 2,068 |
| 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 | 283.81 | 283.81 | 283.81 |
| Nbr of stocks (in thousands) | 175,355 | 175,638 | 175,836 | 175,183 | 175,463 | 186,852 | - | - |
| Announcement Date | 2/22/22 | 2/21/23 | 2/20/24 | 2/24/25 | 2/12/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.52x | 12.89x | 18.15x | 4.23% | 53.03B | |
| 78.83x | 12.55x | 33.83x | 1.38% | 164B | |
| 58.77x | 11.81x | 22.98x | 2.04% | 101B | |
| 23.09x | 10.06x | 15.21x | 4.44% | 75.58B | |
| 62.4x | 11.89x | 22.06x | 2.77% | 66.24B | |
| 153.89x | 7.95x | 21.84x | 2.48% | 43.09B | |
| 60.25x | 6.33x | 17.02x | 3.17% | 33.76B | |
| 34.03x | 11.25x | 16.86x | 6.43% | 28.27B | |
| 28.43x | 13.87x | 16.87x | 4.9% | 28.15B | |
| 8.26x | 9.9x | 12.02x | 8.03% | 24.94B | |
| Average | 53.65x | 10.85x | 19.68x | 3.99% | 61.84B | |
| Weighted average by Cap. | 59.69x | 11.32x | 22.99x | 3.09% |
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
