Public Storage (NYSE: PSA)

Sector: Real Estate Industry: REIT - Industrial CIK: 0001393311
Market Cap 52.97 Bn
P/B 5.73
P/E 33.41
P/S 10.98
ROIC (Qtr) 11.85
Div Yield % 3.97
Rev 1y % (Qtr) 3.26
Total Debt (Qtr) 10.25 Bn
Debt/Equity (Qtr) 1.11
Add ratio to table...

About

Public Storage, a Maryland real estate investment trust (REIT) with the ticker symbol PSA, is a dominant player in the self-storage industry in the United States. Operating under the well-known Public Storage brand, the company's primary business activities encompass the acquisition, development, and operation of self-storage facilities, as well as the management of third-party self-storage facilities. The company's offerings cater to both personal and business customers seeking storage solutions. In its core business, Public Storage owns and operates...

Read more

Investment thesis

Bull case

  • Operating cash flow of 3.19B provides exceptional 251.22x coverage of minority interest expenses 12.68M, showing strong core operations.
  • Operating cash flow of 3.19B provides exceptional 10.46x coverage of interest expenses 304.50M, showing strong debt service capability.
  • Operating cash flow of 3.19B provides strong 79.86x coverage of stock compensation 39.90M, indicating sustainable incentive practices.
  • Strong operating cash flow of 3.19B provides 25.24x coverage of SG&A expenses 126.23M, showing efficient operational cost management.
  • Robust free cash flow of 2.59B exceeds capital expenditure of 600.12M by 4.31x, indicating strong organic growth funding capability.

Bear case

  • Operating cash flow of 3.19B barely covers its investment activities of (1.69B), with a coverage ratio of -1.89, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 3.19B provides thin coverage of dividend payments of (2.30B) with a -1.38 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Cash reserves of 318.10M provide limited coverage of acquisition spending of (16.31M), which is -19.50x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Operating cash flow of 3.19B provides minimal -440.85x coverage of tax expenses of (7.23M), suggesting potential tax planning inefficiencies or unsustainable tax positions.
  • Operating earnings of 2.08B show weak coverage of depreciation charges of 1.15B, with a 1.81 ratio indicating high capital intensity and potential reinvestment needs.

Segments Breakdown of Revenue (2025)

Product and Service Breakdown of Revenue (2025)

Peer comparison

Companies in the REIT - Industrial
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 PLD Prologis, Inc. 131.57 Bn 39.60 14.97 35.04 Bn
2 PSA Public Storage 52.97 Bn 33.41 10.98 10.25 Bn
3 EXR Extra Space Storage Inc. 15.99 Bn 113.72 34.08 13.66 Bn
4 LINE Lineage, Inc. 10.60 Bn -59.87 1.98 7.77 Bn
5 EGP Eastgroup Properties Inc 10.17 Bn 39.51 14.10 1.63 Bn
6 REXR Rexford Industrial Realty, Inc. 8.74 Bn 43.69 8.72 3.25 Bn
7 FR First Industrial Realty Trust Inc 7.95 Bn 32.11 10.93 2.57 Bn
8 STAG STAG Industrial, Inc. 7.19 Bn 26.29 8.50 3.29 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 3.10 1.14
EV to Cash from Ops. EV/CFO 19.68 24.26
EV to Debt EV to Debt 6.12 3.22
EV to EBIT EV/EBIT 30.13 50.75
EV to EBITDA EV/EBITDA 18.51 19.38
EV to Free Cash Flow [EV/FCF] EV/FCF 24.25 -0.63
EV to Market Cap EV to Market Cap 1.18 1.57
EV to Revenue EV/Rev 13.00 12.09
Price to Book Value [P/B] P/B 5.73 2.55
Price to Earnings [P/E] P/E 33.41 22.14
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.63 -0.46
Dividend Payout Ratio % Div Payout % (Qtr) 132.70 34.94
Dividend per Basic Share Div per Share (Qtr) 12.00 3.19
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 81.41 25.32
Interest Coverage Int. cover (Qtr) 6.84 3.92
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 19.65 -38.11
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -28.90 19.56
Dividend Growth (1y) % Div 1y % (Qtr) 0.00 41.56
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -11.39 27.07
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 2.19 9.45
EBIT Growth (1y) % EBIT 1y % (Qtr) -11.95 22.14
EBT Growth (1y) % EBT 1y % (Qtr) -14.42 19.88
EPS Growth (1y) % EPS 1y % (Qtr) -15.36 14.36
FCF Growth (1y) % FCF 1y % (Qtr) 8.61 -604.79
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 2.23 3.65
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.24 0.14
Cash Payout Ratio Cash Payout (Qtr) 0.64 0.34
Cash Ratio Cash Ratio 0.00 0.00
Current Ratio Current Ratio 0.00 0.06
Debt to Equity Ratio Debt/Equity (Qtr) 1.11 1.46
Interest Cover Ratio Int Coverage (Qtr) 6.84 3.92
Times Interest Earned Times Interest Earned (Qtr) 6.84 3.92
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 67.00 67.77
EBIT Margin % EBIT Margin % (Qtr) 43.15 40.11
EBT Margin % EBT Margin % (Qtr) 36.84 24.24
Gross Margin % Gross Margin % (Qtr) 72.80 76.41
Net Profit Margin % Net Margin % (Qtr) 32.90 22.54