PSA Public Storage
Intrinsic value$246.66
Price (at call)$296.68
Margin of safety
-16.9%
vs market (rating basis)
+50.4%
Model unavailable; showing baseline valuation.
⚠ LLM error: unbalanced JSON in response: '{\n "story": "PSA is the scale leader in self-storage with a 3,000+ facility portfolio, national brand, and A-rated balance sheet, but the post-COVID boom has faded: revenue growth has decelerated fro'; using baseline
The story
Value drivers
| AFFO growth (Y1) | 4.9% |
| Terminal AFFO growth | 3.0% |
| AFFO / FFO ratio | 80.0% |
| Beta | 0.94 |
| Failure probability | 0.0% |
| Cost of equity | 9.2% |
Valuation bridge
| PV of AFFO (explicit) | 20.09B |
| PV of terminal value | 26.00B |
| Equity value | 46.09B |
| ÷ shares → per share | $246.66 |
News
neutral -0.10 · 8 articles
- Public Storage's Dividend Analysis
- VNO vs. PSA: Which Stock Is the Better Value Option?
- We Named 3 Dividend Stocks to Dominate 2026. Only One Beat the S&P 500.
- Public Storage Stock: Is PSA Underperforming the Real Estate Sector?
- Robinhood upgraded, Uber initiated: Wall Street's top analyst calls
- Why Is Public Storage (PSA) Down 2% Since Last Earnings Report?
- Top Stock Reports for Berkshire Hathaway, Roche & RTX
- Do Wall Street Analysts Like Public Storage Stock?
Projected AFFO
| Yr | FFO | AFFO | Growth | PV |
|---|---|---|---|---|
| 1 | 3.37B | 2.69B | 4.9% | 2.47B |
| 2 | 3.52B | 2.82B | 4.7% | 2.36B |
| 3 | 3.68B | 2.94B | 4.5% | 2.26B |
| 4 | 3.84B | 3.07B | 4.3% | 2.16B |
| 5 | 3.99B | 3.19B | 4.0% | 2.06B |
| 6 | 4.14B | 3.31B | 3.8% | 1.95B |
| 7 | 4.29B | 3.44B | 3.6% | 1.85B |
| 8 | 4.44B | 3.55B | 3.4% | 1.76B |
| 9 | 4.58B | 3.67B | 3.2% | 1.66B |
| 10 | 4.72B | 3.78B | 3.0% | 1.57B |