任意の製品分析
許可いただいた場合、プライバシーに配慮した限定的な分析を使用し、どのリサーチ経路が有効かを把握します。広告トラッカーやセッション録画は使用しません。この選択は設定で変更できます。詳しくは プライバシーポリシー.
The most compelling upside catalyst is an accelerated absorption of competitor self-storage capacity driven by sustained high financing costs, which have suppressed new construction starts nationwide.
Consolidated EBIT margin falling below 43.0%.
We assign a Reduce rating to Public Storage (PSA) at a report-date price of $284.00 as of 2026-10-01. The stock trades at a 17.83% premium to our Fair value of $241.03, representing an implied return of -15.13%, while Potential value of $322.66 represents an upside of 13.61%. While PSA maintains exceptional free cash flow of $2,897.07M on core self-storage revenues of $4,489.41M, current market valuation leaves an inadequate margin of safety against prolonged Sunbelt street-rate discounting and refinancing obligations across $10.18B in total debt.34
Public Storage carries a Reduce rating with a report-date price of $284.00 as of 2026-10-01. Our valuation framework establishes a Fair value of $241.03 and a Potential value of $322.66. At current levels, the market price stands at a 17.83% premium to Fair value, delivering an implied return of -15.13%. PSA currently trades at a forward P/E multiple of 27.25x, which closely tracks peer Extra Space Storage at 27.66x, despite recent downward estimate revisions and ongoing pricing competition.3
The company commands unmatched structural scale across the self-storage industry. In FY2025, core self-storage operations generated $4,489.41M, representing 93.06% of consolidated revenue ($4,824.11M). Segment operating income reached $3,312.38M, demonstrating an operating flow-through that converted into $3,186.45M of operating cash flow and $2,897.07M in free cash flow. Modest capital expenditures of $289.38M underscore the low maintenance capital intensity of the mature store portfolio.3567
However, the Reduce rating is driven by persistent operational headwinds and valuation overextension. In FY2025, consolidated EBIT margin contracted to 43.41%, while direct peer EXR generated an operating margin of 45.88%. Street-rate discounting across Sunbelt markets remains uneven, and post-earnings consensus estimate revisions reduced FY2026 diluted EPS by -3.06%. In addition, PSA carries $10.18B in total debt, where refinancing $1.20B of near-term maturities at prevailing pre-tax debt yields of 5.91% threatens to expand annual interest charges beyond the $304.5M incurred in FY2025.1234
The upside path toward Potential value of $322.66 depends on structural supply abatement and street-rate normalization. Elevated construction financing costs have sharply curtailed competitor deliveries. If existing Sunbelt supply is absorbed and the expiration of the Los Angeles County emergency order continues to lift same-store revenue, consolidated revenue could reach consensus FY2027 expectations of $5,451.08M. Until that operational inflection is confirmed in financial results, the risk-reward profile warrants a Reduce stance.14
Public Storage operates an unmatched network of over 3,000 facilities generating $4,489.41M in core rental revenue, driving superior customer acquisition efficiency and local market density.7
The business generated $3,186.45M in operating cash flow and $2,897.07M in free cash flow in FY2025, requiring only $289.38M in capital expenditures to sustain operations.356
High construction and borrowing costs have curtailed new competitor storage development, accelerating the absorption of Sunbelt inventory and creating runway for move-in rate increases toward FY2027 revenue of $5,451.08M.14
Reduce. Public Storage trades at $284.00 as of 2026-10-01, representing a 17.83% premium to our Fair value of $241.03 and an implied return of -15.13%. Although the franchise generates premier free cash flow of $2.90B, investors should trim positions or avoid new capital commitments until market pricing realigns with fundamental cash-flow value.35
Public Storage App: Public Storage maintains an industry leading smartphone application. The Public Storage App provides its tenants with digital access to its properties, as well as payment and other account management functions. Public Storage acquires, develop, own, and operate self-storage facilities, which offer storage spaces for lease on a month-to-month basis, for personal and business use. Public Storage is the largest owner of self-storage facilities in the United States (“U.S.”), with physical presence in most major markets and 40 states. Public Storage believes its scale, brand name, and technology platform afford us competitive advantages.
The following table reconciles NOI and net income attributable to its reportable segment to its consolidated net income:
Under an integrated downside stress test, prolonged stagnation in US existing home sales suppresses move-in volumes, preventing Public Storage from reducing promotional street-rate discounting across competitive Sunbelt MSAs such as Tampa. Same-store revenue growth languishes below 2.0% annually, failing to offset property operating cost inflation and dragging consolidated operating margins below 43.0%. Simultaneously, refinancing $1.20B of near-term debt maturities out of $10.18B total debt at market debt yields of 5.91% inflates annual interest expense well above the $304.5M reported in FY2025. In this stress environment, diluted EPS contracts toward the low analyst estimate of $9.08, compressing free cash flow from FY2025's $2,897.07M.
In the downside path, sluggish existing home sales suppress move-in demand while prolonged supply overhang in Sunbelt MSAs forces extended promotional discounting. Aggressive price competition from Extra Space Storage depresses revenue growth and caps operating margins. Concurrently, refinancing maturing tranches of total debt at elevated pre-tax cost of debt inflates interest expense and devalues equity cash flows.
Consolidated EBIT margin contracted to 43.41% in FY2025, while direct peer Extra Space Storage operates at 45.88%. If promotional street-rate discounting persists across Sunbelt MSAs, operating margin falling below 43.0% permanently impairs free cash flow conversion, inflicting an estimated -18.5% fair value shock.4
投資判断を弱める5つの変化です。
Indicates promotional move-in concessions and competitive price-matching against Extra Space Storage are overwhelming existing customer rate increases, permanently eroding operating leverage.
現在:43.41% in FY2025
警戒条件< 43.00%
Public Storage possesses a Narrow economic moat grounded in structural scale advantages, dense metropolitan facility networks, high customer switching costs, and strong brand recognition across the United States. Operating an irreplaceable network of over 3,000 properties, PSA derives 93.06% of consolidated revenue from core self-storage rentals ($4,489.41M of $4,824.11M in FY2025). This massive scale generates unmatched local cluster density in premier metropolitan statistical areas, enabling superior property-level labor utilization, localized marketing leverage, and centralized administrative efficiencies that produced $3,312.38M in segment operating income in FY2025.
The moat is further reinforced by meaningful customer switching costs and psychological inertia. Once tenants deposit household or commercial goods into a facility, the physical effort, vehicle rental expenses, time commitment, and inconvenience of moving belongings to an alternative facility create substantial friction. This dynamic limits tenant churn, providing Public Storage with regular pricing power to implement existing customer rate increases (ECRI) even during periods when promotional street rates on new move-ins face localized discounting. Combined with its proprietary PSNext technology platform and industry-leading online visibility, PSA captures high-intent customer demand at significantly lower digital acquisition costs per unit than fragmented private operators who control the majority of the US storage market.
These structural competitive advantages enable Public Storage to generate an ROIC of 15.20%, well above its enterprise WACC of 8.2987% and moderate cost of equity of 8.7612%. While the self-storage asset class lacks the multi-decade switching barriers of mission-critical enterprise software, PSA's localized density, brand dominance, and superior cash conversion ($3,186.45M operating cash flow on $289.38M capex in FY2025) defend excess economic returns over our 5-year forecast horizon.
Public Storage generates a return on invested capital of 15.20%, well in excess of its computed WACC of 8.2987% and moderate cost of equity of 8.7612%. This ~690 bps spread of economic profit confirms durable value creation enabled by PSA's localized market clustering, high self-storage segment operating margins of 73.78% ($3,312.38M operating income on $4,489.41M revenue in FY2025), and minimal routine maintenance capex ($217.03M).23
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
The highlighted cell is Fair value when every assumption sits at its base level ($241.03). Each row and column shows what Fair value becomes when one assumption moves.
Free cash flow to the firm stays positive in the first projected year at $3.2B after modeled reinvestment of $-875.4M, with terminal value at 73.0% of enterprise value. A sudden drop in free cash flow is not projected unless capital spending relative to revenue, reinvestment, or gross margin resets materially.
The modal expected path reflects steady, gradual normalization in self-storage operating fundamentals. Public Storage's core self-storage operations generate the vast majority of consolidated revenue, with top-line growth pacing through FY2026 and FY2027 before moderating. Operating margins recover moderately from FY2025 levels as Sunbelt deliveries are digested. Disciplined capital expenditure sustains robust annual free cash flow, yielding our house Fair value of $241.03.1347
A substantial beat driven by organic rental rate expansion would demonstrate faster supply absorption and stronger pricing power, narrowing the gap between market trading levels and underlying asset cash flows.
An in-line quarterly print confirms that operational fundamentals are tracking our baseline expectations, but with the shares trading around $284.00 and showing an implied return of -15.1% toward Fair value of $241.03, the current valuation remains ahead of fundamental earnings power.
A miss driven by deepening promotional price competition would confirm our bear case kill scenario, signaling that excess market capacity is permanently eroding free cash flow conversion.
Earnings quality is structurally high and backed by robust cash flow realization. Because Public Storage operates as a real estate investment trust, reported net income is significantly dampened by non-cash depreciation and amortization expenses on real estate properties, while actual operating cash flow exceeds GAAP net earnings by a wide margin. Customer receivables risk is negligible because storage tenants prepay monthly rents and physical access is secured by proprietary locking systems and contractual lien rights. Furthermore, stock-based compensation is minimal relative to revenue, ensuring that reported adjusted funds from operations represent genuine economic earnings power.6
Public Storage displays one of the strongest cash flow conversion profiles in the commercial REIT sector. In FY2025, operating cash flow reached $3,186.45M on GAAP net income of $1,784.35M, driven by $1,151.84M in non-cash accounting depreciation and amortization. Total capital expenditure was limited to $289.38M, of which routine maintenance capex represented approximately 75% ($217.03M). This generated $2,897.07M in free cash flow. Stock-based compensation of $39.90M represents just 0.83% of revenue, ensuring minimal cash dilution. Cash conversion of NOPAT is structurally enhanced by REIT tax status (effective tax rate of 0.36%), supporting our forecast of sustained generation exceeding $3.18B annually through FY2030.
Return on invested capital sits at 15.20%, reflecting exceptional asset-level cash generation across PSA's portfolio. Although reported EBIT margin compressed to 43.41% in FY2025 from 50.61% in FY2024 due to street-rate discounting, structural capital efficiency and minimal maintenance capex keep returns on invested capital well above capital costs.
ROIC of 15.20% provides a robust 690 bps spread over computed enterprise WACC of 8.2987% and moderate cost of equity of 8.7612%. This positive economic spread confirms that PSA continues to generate meaningful economic profit despite recent cyclical pricing pressures.
| 売上高 | $1,232,881,000 |
|---|---|
| 売上原価 | $344,106,000 |
| 売上総利益 | $888,775,000 |
| 営業費用 | $422,094,000 |
| 営業利益 | $466,681,000 |
| 営業外項目および税金 | $33,279,000 |
| 純利益 | $499,960,000 |
| 総資産 | $20,208,604,000 |
|---|---|
| 現金 | $318,095,000 |
| 流動資産 | $460,203,000 |
| 負債合計 | $10,866,770,000 |
| 流動負債 | $612,889,000 |
| 株主資本 | $9,341,834,000 |
| 純利益 | $1,784,348,000 |
|---|---|
| 営業キャッシュ流入 | $3,186,449,000 |
| 減価償却費 | $1,151,840,000 |
| 株式報酬 | $39,902,000 |
| その他の営業調整 | $210,359,000 |
| 営業キャッシュフロー | $3,186,449,000 |
| 利用可能現金 | $3,633,865,000 |
| 期首現金 | $447,416,000 |
| 投資キャッシュ流出 | $1,685,089,000 |
| 設備投資 | $289,378,000 |
| その他の投資活動 | $1,395,711,000 |
| 財務キャッシュ流出 | $1,630,681,000 |
| 純有利子負債調達 | $704,903,000 |
| 支払配当金 | $2,303,381,000 |
| その他の財務活動 | $32,203,000 |
| 期末現金 | $318,095,000 |
| 投資キャッシュフロー | -$1,685,089,000 |
| 財務キャッシュフロー | -$1,630,681,000 |
出典: SEC EDGAR · 提出日 2026-02-12 · SEC EDGAR
| 事業セグメント別売上高 | 売上高 | 構成比 | 前年比 |
|---|---|---|---|
| Self Storage Operations | $44.9億 | 93.1% | 2.1% |
| Ancillary Operations | $3.3億 | 6.9% | 11.7% |
2026-10-01の分析で使用した時点財務データ。
| 期間 | 売上高 | EBITDA | 純利益 | 営業キャッシュフロー | フリーキャッシュフロー | 設備投資 | 減価償却費 | 株式報酬 | 自社株買い | 支払配当金 | 純有利子負債調達 | 投資キャッシュフロー | 財務キャッシュフロー | 期首現金 | 期末現金 | 現金および投資 | 総負債 | 営業利益率 | ROIC | WACC | ROIC−WACCスプレッド |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2016-12-31 | $25.6億 | $19億 | $14.5億 | $19.5億 | $15.9億 | $3.5億 | $4.3億 | $3748.3万 | — | $15.1億 | — | -$7億 | -$11.5億 | — | $2.1億 | $1.8億 | $3.9億 | 53.7% | — | 5.2% | — |
| 2017-12-31 | $26.7億 | $19.2億 | $14.4億 | $19.7億 | $18.5億 | $1.2億 | $4.5億 | $3754.8万 | — | $16.3億 | — | -$7.4億 | -$9.9億 | $2.1億 | $4.6億 | $4.3億 | $14.3億 | 53.3% | — | 5.0% | — |
| 2018-12-31 | $27.6億 | $22.3億 | $17.1億 | $20.6億 | $19.2億 | $1.4億 | $4.8億 | $6993.6万 | — | $16.1億 | — | -$5.2億 | -$16.2億 | $4.6億 | $3.8億 | $3.6億 | $14.1億 | 51.2% | — | 4.7% | — |
| 2019-12-31 | $28.6億 | $20.8億 | $15.2億 | $20.7億 | $18.8億 | $1.9億 | $5.1億 | $2583.3万 | — | $16.1億 | — | -$9億 | -$11.2億 | $3.8億 | $4.3億 | $4.1億 | $19億 | 51.4% | — | 3.6% | — |
| 2020-12-31 | $29.2億 | $19.7億 | $13.6億 | $20.4億 | $18.7億 | $1.7億 | $5.5億 | $3336.3万 | — | $16.1億 | — | -$11.2億 | -$10.8億 | $4.3億 | $2.8億 | $2.6億 | $25.4億 | 48.4% | — | 2.6% | — |
| 2021-12-31 | $34.2億 | $27.8億 | $19.5億 | $25.4億 | $22.7億 | $2.7億 | $7.1億 | $5981.5万 | — | $15.9億 | — | -$55.6億 | $35億 | $2.8億 | $7.6億 | $15.6億 | $74.8億 | 49.9% | — | 3.3% | — |
| 2022-12-31 | $41.8億 | $31.6億 | $43.5億 | $31.2億 | $26.6億 | $4.6億 | $8.9億 | $5670.3万 | $0 | $39.1億 | -$5.1億 | $11.2億 | -$41.9億 | $7.6億 | $8.1億 | $7.8億 | $68.7億 | 54.4% | — | 5.9% | — |
| 2023-12-31 | $45.2億 | $33.4億 | $21.5億 | $32.5億 | $27.9億 | $4.6億 | $9.7億 | $4156.6万 | $0 | $23.1億 | $21.7億 | -$35.4億 | -$1.1億 | $8.1億 | $4億 | $3.7億 | $91億 | 51.3% | — | 6.1% | — |
| 2024-12-31 | $47億 | $35.1億 | $20.7億 | $31.3億 | $27.1億 | $4.2億 | $11.3億 | $4474.7万 | $2億 | $23億 | $3.4億 | -$10億 | -$20.8億 | $4億 | $4.5億 | $4.5億 | $93.5億 | 46.9% | — | 6.9% | — |
| 2025-12-31 | $48.2億 | $32.5億 | $17.8億 | $31.9億 | $29億 | $2.9億 | $11.5億 | $3990.2万 | $0 | $23億 | $7億 | -$16.9億 | -$16.3億 | $4.5億 | $3.2億 | $3.2億 | $102.5億 | 46.7% | — | 6.8% | — |
Public Storage (PSA) trades at 27.3x forward earnings against a peer median of 31.1x. Its EV/EBITDA of 18.6x compares with a peer median of 18.1x. The comparison uses 4 peers: Prologis Inc., Realty Income Corporation, American Tower Corporation and Extra Space Storage Inc., as of 2026-10-01.
The REIT industry capital cycle is in contraction, evidenced by industry capex-to-depreciation of 0.17 and industry capex-to-revenue of -12.7%. Furthermore, high borrowing costs (5.26% risk-free rate, 5.91% pre-tax debt costs) have sharply curtailed new development financing, corroborating management observations that competitive facility deliveries are decelerating nationwide.24
In a bull cycle scenario, a decisive reduction in competitive facility deliveries coincides with an unfreezing of US residential housing turnover, accelerating move-in demand. Public Storage's dominant metropolitan clusters capture high-intent relocating tenants, lifting same-store revenue growth above 7.0% (as projected in FY2027 consensus of 7.28% to $5,451.08M), widening operating margins toward 48.0%-50.0%, and driving annual operating cash flow above $3.5B.
In a bear cycle scenario, high mortgage rates prolong stagnation in existing home sales, muting relocation-driven storage demand. Meanwhile, residual supply from the recent development wave forces competitors like Extra Space Storage to maintain aggressive promotional discounts in overlapping MSAs. This keeps same-store revenue growth pinned below 2.0%, compresses consolidated EBIT margins toward 42.0%, and leaves REIT operators vulnerable to higher refinancing costs on maturing debt obligations.
Public Storage is positioned as the premier low-cost, high-scale operator in the US self-storage industry. With core self-storage generating 93.06% of consolidated revenue ($4,489.41M of $4,824.11M in FY2025) and generating $3,312.38M in segment operating income, PSA's operating margin of 46.73% and net margin of 36.99% exceed direct peer Extra Space Storage (45.88% operating margin, 27.28% net margin) and dramatically outperform the broader REIT industry average operating margin of 22.2%. PSA's conservative balance sheet (16.1% debt weight) affords substantial resilience during capital cycle contractions.2367
Under our Reduce rating, no capital allocation or position build is recommended. With the stock trading at 284.00 against our Fair value midpoint of 241.03, the shares carry a -15.13% implied return and a 17.83% premium to intrinsic value. Investors holding PSA should underweight the position or trim allocations toward zero to reallocate capital into assets offering an appropriate margin of safety.3
Capital preservation is paramount given the negative implied return (-15.13%) from the October 1, 2026 share price of 284.00 to our Fair value of 241.03. Position management should focus on phased trimming and reallocating capital away from overvalued REIT equity. Existing holders should monitor quarterly move-in rates and regional occupancy, maintaining strict stop-loss discipline at 256.00 to avoid severe capital impairment if debt refinancing costs or promotional price wars escalate.
Trading at $284.00 as of 2026-10-01, PSA commands a 17.83% premium to our Fair value of $241.03 with an implied return of -15.13%. The current forward P/E of 27.25x offers inadequate margin of safety against Sunbelt supply overhang and 5.91% pre-tax debt refinancing costs. New purchases should be avoided until prices re-anchor near Fair value.23
Existing income investors can comfortably hold positions supported by the $12.00 per share annual dividend distribution. This dividend is robustly protected by $2,897.07M in free cash flow on modest capital expenditures of $289.38M. While fresh capital should not be deployed at current valuations, existing positions generate safe, low-dilution income.35
Near-term earnings momentum remains subdued, with consensus FY2026 EPS growth projected at -2.29% and post-earnings estimate revisions declining by -3.06%. With elevated mortgage rates suppressing residential housing turnover and move-in storage demand, growth investors should avoid entry until top-line revenue reaccelerates toward consensus FY2027 levels of $5,451.08M.1
Public Storage is rated Reduce at a market price of $284.00 as of 2026-10-01. The stock trades at a 17.83% premium to our Fair value of $241.03, yielding an implied return of -15.13%. While the franchise displays remarkable cash flow characteristics, trading at 27.25x forward P/E fully values its recovery and leaves insufficient margin of safety.3
Investors should trim equity holdings or avoid initiating new positions until share prices retrace toward fundamental cash-flow support. Capital is better preserved by deferring accumulation until street-rate stabilization broadens beyond select metropolitan areas and refinancing pressures on $10.18B in debt subside.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
The records this analysis drew on, as they stood when it was run.
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
Consensus FY2026 EPS growth is negative at -2.29% and post-earnings FY2027 revenue was revised down by -0.79%. With self-storage operations representing 93.06% of consolidated revenue ($4,489.41M of $4,824.11M), prolonged sluggish housing relocation rates holding 5-year revenue CAGR below 2.0% triggers an estimated -24.0% valuation impairment.167
The 10-year Treasury risk-free rate stands at 5.26% and pre-tax cost of debt is 5.91% on $10.18B total debt. A 200 bps increase in capital costs driving strict cost of equity above 10.5% devalues long-duration real estate cash flows, inflicting an estimated -22.5% fair value decline.23
Public Storage trades at 27.25x forward P/E and Extra Space Storage trades at 27.66x. If long-term growth fades toward terminal 1.60%, a 20% terminal multiple contraction toward peer American Tower levels (22.98x forward P/E) or below 20.0x produces an estimated -20.0% valuation reduction.3
Falsifies the thesis of Sunbelt supply absorption and sequential recovery, signaling persistent market overcapacity and move-in volume stagnation.
現在:-0.50% FY2026 guidance headwind from Los Angeles County emergency expiration
警戒条件< -1.50% YoY
Significantly escalates debt service burdens on $10.18B total debt, diluting AFFO per share and reducing capital available for accretive acquisitions.
現在:5.91% pre-tax cost of debt as of 2026-10-01
警戒条件> 6.50%
Confirms post-earnings downward revisions (-3.06% for FY2026, -1.43% for FY2027) are accelerating, undermining dividend growth expectations.
現在:$10.23 FY2027 consensus estimate
警戒条件< $9.50
A contraction in core rental revenue demonstrates that promotional street-rate discounting and occupancy losses in oversupplied markets cannot be counterbalanced by ancillary operations.
現在:93.06% of consolidated revenue ($4,489.41M of $4,824.11M in FY2025)
警戒条件< 90.00% or revenue growth < 0.00%
| Prolonged absorption of prior Sunbelt development deliveries | medium | 12-24 months | High construction financing costs have sharply curtailed new competitive starts, enabling sequential occupancy and revenue improvement as existing inventory is absorbed.4 |
| Sluggish US residential housing turnover curbing relocation-driven storage demand | low | 12-36 months | Diversified life-event demand drivers (downsizing, divorce, renovation, business inventory) decouple storage utilization from pure residential mobility, supported by high customer retention.4 |
Project EPS through the explicit advantage period, fade growth as competition catches up, and discount the full stream at cost of equity.
Apply a terminal P/E to the dated forward EPS path, then discount that future share value back to the analysis date.
Convert the revenue and margin path into after-tax free cash flow, discount the annual per-share amounts and terminal value at WACC, then adjust for signed net debt per current share.
Discounted forecast-period cash flows ($78.26) plus discounted terminal value ($212) minus signed per current share ($53.17) equals the $237 lens value shown above. Negative net debt is , so subtracting it raises value.
Add depreciation to net income, subtract maintenance capex, divide by diluted shares, and apply a normalized valuation multiple.
Discount the explicit dividend path and its Gordon-growth terminal value at cost of equity.
Estimate property NAV or recurring AFFO earning power, bridge for debt, and apply the stock-specific cap-rate, yield, or P/FFO assumptions.
Solve for the growth rate that makes the model value equal the report-date share price.
In the upside scenario, new competitive supply decelerates sharply across major metropolitan areas as elevated construction borrowing costs halt speculative starts. Rapid absorption of Sunbelt inventory restores pricing power on move-in rental rates, lifting FY2027 revenue growth. Operating margins expand through operational leverage and digital customer capture, allowing free cash flow expansion and supporting equity valuation up to Potential value of $322.66.14
New customer move-in pricing dictates the front door of portfolio revenue; deepening discounts suppress average realized rent per square foot and operating leverage.4
High flow-through of self-storage rental revenue drives overall profitability; margin compression impairs free cash flow generation and dividend coverage.7
Lower tenant churn preserves pricing power for existing customer rate increases and limits vacant unit turnover expenses.4
| $5.71B |
| $5.95B |
| $6.16B |
| Revenue growth | 5.3% | 7.3% | 4.8% | 4.2% | 3.5% |
| Operating margin | 45.5% | 46.0% | 46.5% | 46.8% | 47.0% |
| Operating income | $2.31B | $2.51B | $2.66B | $2.79B | $2.90B |
| Tax rate | 0.4% | 0.4% | 0.4% | 0.4% | 0.4% |
| NOPAT | $2.30B | $2.50B | $2.65B | $2.78B | $2.89B |
| Reinvestment | $-875.38M | $-899.46M | $-926.41M | $-916.03M | $-865.59M |
| Reinvestment rate (of NOPAT) | -38.0% | -36.0% | -35.0% | -33.0% | -30.0% |
| Free cash flow to firm | $3.18B | $3.40B | $3.57B | $3.69B | $3.75B |
| Self Storage Operations revenue | $4.73B | $5.07B | $5.32B | $5.54B | $5.73B |
| Ancillary Operations revenue | $352.64M | $378.31M | $396.47M | $413.12M | $427.58M |
| Terminal growth | 1.6% | 1.6% | 1.6% | 1.6% | 1.6% |
Public Storage maintains a disciplined, shareholder-aligned capital allocation policy. Operating cash flows ($3,186.45M in FY2025) primarily fund common dividend distributions ($12.00 per share, totaling ~$2.11B on 175.90M shares) and modest maintenance capex ($217.03M). Remaining discretionary free cash flow is deployed toward selective, accretive external acquisitions, such as off-market Canadian expansion financed with lower-cost Canadian debt. With total debt of $10.18B and a low debt weighting of 16.1%, management balances opportunistic ATM equity issuance at ~5% cost of capital against debt refinancing, avoiding speculative over-development while preserving liquidity.
In FY2025, self-storage operations generated $4,489.41M of revenue and $3,312.38M of segment operating income (73.78% margin), translating into $3,186.45M in operating cash flow against only $289.38M in total capex.
The business converts over 90% of operating cash flow into free cash flow ($2,897.07M in FY2025), providing exceptional self-funding capacity for dividends and debt management.
Consolidated EBIT margin contracted from 50.61% in FY2024 to 43.41% in FY2025, while GAAP net income declined to $1,784.35M.
Operating leverage cuts both ways: as new competitor deliveries decelerate and Sunbelt markets sequentially improve, operating margins are modeled to recover toward 45.50%-47.00% across FY2026-FY2030.
Public Storage maintains an 83.9% equity weight and 16.1% debt weight on $10.18B total debt, with pre-tax cost of debt at 5.91%.
Although $1.20B of debt matures within one year, PSA's strong annual FCF of $2,897.07M ensures debt service coverage remains exceptionally robust.
| マージン |
|---|
| PSA | Public Storage | $53.1B | 27.3x | 10.8x | 18.6x | 21.9% | — |
| PLD | Prologis Inc. | $124.6B | 38.5x | 12.9x | 23.9x | 7.7% | 43.0% |
| O | Realty Income Corporation | $50.7B | 34.5x | 8.4x | 15.8x | 3.2% | 47.0% |
| AMT | American Tower Corporation | $75.0B | 23.0x | 6.9x | 17.9x | 33.9% | 45.4% |
| EXR | Extra Space Storage Inc. | $29.4B | 27.7x | 8.4x | 18.4x | 7.0% | 45.9% |
| positive |
| Stringent bank lending standards and elevated debt costs raise the barrier to entry for prospective self-storage developers, entrenching incumbent REITs with established urban footprints and investment-grade balance sheets. |
| Provides a sufficient discount to our 241.03 midpoint to compensate for refinancing headwinds on $10.18B total debt and interest rate uncertainty. |
| Contracts below 43.00% |
| Downgrade rating to Sell; confirms severe competitive price-matching against EXR permanently impairing free cash flow. |
| Pre-tax debt refinancing coupon | Exceeds 6.25% on new issuances | Reduce target valuation multiples to reflect heightened interest drag on $10.18B total debt.3 |
