Valuation Public Storage

Stocks

Market Closed - NYSE 21:00:02 21/08/2026 BST			5-day change	1st Jan Change
322.49 ^USD	-0.08%		-1.06%	+24.27%

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	60,248	-	-
Change	-	-25.07%	8.98%	-2.19%	-13.2%	32.32%	-	-
Enterprise Value (EV) ¹	72,421	55,308	62,363	61,362	55,468	73,731	73,998	74,163
Change	-	-23.63%	12.76%	-1.61%	-9.61%	32.92%	0.36%	0.22%
P/E	37.9x	11.9x	27.6x	28.1x	28.8x	32.3x	32x	29x
PBR	7.04x	4.87x	5.35x	5.41x	4.92x	5.77x	5.24x	7.12x
PEG	-	0x	-0.5x	-7.4x	-1.9x	3x	37.77x	2.8x
Capitalization / Revenue	20.5x	11.8x	11.9x	11.2x	9.44x	11.8x	11x	10.6x
EV / Revenue	22.6x	13.2x	13.8x	13.1x	11.5x	14.5x	13.5x	13.1x
EV / EBITDA	30.3x	18.3x	19.1x	18.5x	16.4x	20.3x	18.6x	17.7x
EV / EBIT	43.1x	26x	27.2x	28.1x	24.8x	30.9x	29.1x	26.5x
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%	3.73%	3.82%	3.95%
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	13,483	13,750	13,915
Reference price ²	374.56	280.19	305.00	299.44	259.50	322.49	322.49	322.49
Nbr of stocks (in thousands)	175,355	175,638	175,836	175,183	175,463	186,821	-	-
Announcement Date	22/02/22	21/02/23	20/02/24	24/02/25	12/02/26	-	-	-

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	32.32x	14.27x	20.05x	3.73%	60.25B
EXTRA SPACE STORAGE INC.	32x	14.88x	17.99x	4.42%	31.02B
LINEAGE, INC.	-58.97x	3.17x	13.36x	5.16%	9.48B
CUBESMART	26.46x	11.26x	17.83x	5.17%	9.21B
SHURGARD SELF-STORAGE LTD.	13.79x	8.84x	15.49x	4.96%	2.81B
BIG YELLOW GROUP PLC	13.5x	10.56x	17x	5.26%	2.41B
SMARTSTOP SELF STORAGE REIT, INC.	57.72x	9.61x	18.18x	4.66%	1.89B
SAFESTORE HOLDINGS PLC	11.33x	9.4x	17.07x	5.21%	1.8B
STORAGE KING GROUP	13.34x	12.1x	22.73x	4%	1.06B
Average	15.72x	10.45x	17.74x	4.73%	13.32B
Weighted average by Cap.	23.68x	12.95x	18.60x	4.23%