|
Real-time Estimate
Cboe BZX
20:06:57 23/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 309.44 USD | +0.10% |
|
+3.42% | +18.88% |
| 02:05pm | Calendar Monday, October 26 - Friday, October 30 | FW |
| 10-16 | UBS Adjusts Public Storage Price Target to $294 From $326, Maintains Neutral 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 | 57,762 | - | - |
| Change | - | -25.07% | 8.98% | -2.19% | -13.2% | 26.86% | - | - |
| Enterprise Value (EV) 1 | 72,421 | 55,308 | 62,363 | 61,362 | 55,468 | 70,558 | 70,929 | 71,223 |
| Change | - | -23.63% | 12.76% | -1.61% | -9.61% | 27.2% | 0.53% | 0.42% |
| P/E | 37.9x | 11.9x | 27.6x | 28.1x | 28.8x | 30.6x | 31.3x | 29.3x |
| PBR | 7.04x | 4.87x | 5.35x | 5.41x | 4.92x | 4.49x | 4.85x | 5x |
| PEG | - | 0x | -0.5x | -7.4x | -1.9x | 2.5x | -13.97x | 4.22x |
| Capitalization / Revenue | 20.5x | 11.8x | 11.9x | 11.2x | 9.44x | 11.4x | 10.6x | 10.4x |
| EV / Revenue | 22.6x | 13.2x | 13.8x | 13.1x | 11.5x | 13.9x | 13.1x | 12.8x |
| EV / EBITDA | 30.3x | 18.3x | 19.1x | 18.5x | 16.4x | 19.4x | 17.8x | 17.5x |
| EV / EBIT | 43.1x | 26x | 27.2x | 28.1x | 24.8x | 30.2x | 28.2x | 27x |
| 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% | 3.89% | 3.98% | 4.1% |
| EPS 2 | 9.87 | 23.5 | 11.06 | 10.64 | 9.01 | 10.11 | 9.882 | 10.57 |
| Distribution rate | 81.1% | 90% | 108% | 113% | 133% | 119% | 125% | 120% |
| Net sales 1 | 3,204 | 4,182 | 4,518 | 4,696 | 4,824 | 5,068 | 5,426 | 5,550 |
| EBITDA 1 | 2,394 | 3,015 | 3,263 | 3,315 | 3,388 | 3,630 | 3,975 | 4,076 |
| EBIT 1 | 1,681 | 2,126 | 2,293 | 2,186 | 2,236 | 2,336 | 2,518 | 2,641 |
| Net income 1 | 1,732 | 4,142 | 1,949 | 1,873 | 1,586 | 1,875 | 1,971 | 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 | 309.13 | 309.13 | 309.13 |
| Nbr of stocks (in thousands) | 175,355 | 175,638 | 175,836 | 175,183 | 175,463 | 186,852 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 30.58x | 13.92x | 19.44x | 3.89% | 57.76B | |
| 81.94x | 13.07x | 35.19x | 1.32% | 171B | |
| 55.56x | 11.65x | 22.69x | 2.17% | 98.18B | |
| 26.04x | 10.92x | 16.53x | 3.94% | 84.6B | |
| 60.4x | 11.6x | 21.52x | 2.86% | 63.42B | |
| 157.54x | 8.16x | 22.42x | 2.39% | 44.62B | |
| 40.95x | 12.73x | 18.93x | 5.39% | 33.54B | |
| 59.9x | 6.31x | 16.97x | 3.18% | 32.94B | |
| 30.66x | 14.56x | 17.73x | 4.55% | 30.25B | |
| 8.74x | 10.24x | 12.43x | 7.6% | 26.45B | |
| Average | 55.23x | 11.31x | 20.38x | 3.73% | 64.29B | |
| Weighted average by Cap. | 60.37x | 11.75x | 23.64x | 2.97% |
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
