|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 321.44 USD | +0.21% |
|
-2.27% | +24.15% |
| 07-08 | Scotiabank Adjusts Price Target on Public Storage to $345 From $342 | MT |
| 07-07 | T-Mobile US Appoints Chief Enterprise Officer | 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 | 56,321 | - | - |
| Change | - | -25.07% | 8.98% | -2.19% | -13.2% | 23.69% | - | - |
| Enterprise Value (EV) 1 | 72,421 | 55,308 | 62,363 | 61,362 | 55,468 | 66,494 | 67,145 | 67,197 |
| Change | - | -23.63% | 12.76% | -1.61% | -9.61% | 19.88% | 0.98% | 0.08% |
| P/E | 37.9x | 11.9x | 27.6x | 28.1x | 28.8x | 30.7x | 31.4x | 29.1x |
| PBR | 7.04x | 4.87x | 5.35x | 5.41x | 4.92x | 12.2x | 13.2x | 14.1x |
| PEG | - | 0x | -0.5x | -7.4x | -1.9x | 1.9x | -14.56x | 3.81x |
| Capitalization / Revenue | 20.5x | 11.8x | 11.9x | 11.2x | 9.44x | 11.2x | 10.5x | 10.4x |
| EV / Revenue | 22.6x | 13.2x | 13.8x | 13.1x | 11.5x | 13.3x | 12.5x | 12.4x |
| EV / EBITDA | 30.3x | 18.3x | 19.1x | 18.5x | 16.4x | 18.8x | 17.8x | 17.5x |
| EV / EBIT | 43.1x | 26x | 27.2x | 28.1x | 24.8x | 29.4x | 28.3x | 26.7x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 8 | 21.15 | 12 | 12 | 12 | 12.02 | 12.27 | 12.6 |
| Rate of return | 2.14% | 7.55% | 3.93% | 4.01% | 4.62% | 3.75% | 3.83% | 3.93% |
| EPS 2 | 9.87 | 23.5 | 11.06 | 10.64 | 9.01 | 10.46 | 10.23 | 11.01 |
| Distribution rate | 81.1% | 90% | 108% | 113% | 133% | 115% | 120% | 114% |
| Net sales 1 | 3,204 | 4,182 | 4,518 | 4,696 | 4,824 | 5,013 | 5,373 | 5,438 |
| EBITDA 1 | 2,394 | 3,015 | 3,263 | 3,315 | 3,388 | 3,538 | 3,769 | 3,833 |
| EBIT 1 | 1,681 | 2,126 | 2,293 | 2,186 | 2,236 | 2,261 | 2,369 | 2,514 |
| Net income 1 | 1,732 | 4,142 | 1,949 | 1,873 | 1,586 | 1,847 | 1,918 | 1,988 |
| Net Debt 1 | 6,741 | 6,096 | 8,733 | 8,906 | 9,936 | 10,174 | 10,825 | 10,876 |
| Reference price 2 | 374.56 | 280.19 | 305.00 | 299.44 | 259.50 | 320.77 | 320.77 | 320.77 |
| Nbr of stocks (in thousands) | 175,355 | 175,638 | 175,836 | 175,183 | 175,463 | 175,580 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 30.68x | 13.26x | 18.79x | 3.75% | 56.32B | |
| 31.19x | 14.69x | 17.98x | 4.55% | 30.42B | |
| -58.7x | 3.29x | 14x | 4.92% | 9.86B | |
| 27.29x | 11.05x | 17.45x | 5.34% | 9.04B | |
| 54.97x | 8.8x | 13.75x | 5.1% | 3.46B | |
| 10.95x | 9.23x | 15.69x | 4.5% | 2.99B | |
| 12.65x | 10.03x | 16.25x | 5.58% | 2.23B | |
| 62.62x | 9.78x | 18.34x | 5.08% | 1.8B | |
| 9.79x | 9.29x | 16.47x | 5.33% | 1.71B | |
| Average | 20.16x | 9.94x | 16.53x | 4.91% | 13.09B | |
| Weighted average by Cap. | 23.13x | 12.22x | 17.77x | 4.31% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
