PSA · Public Storage
$280.352026-05-17Sector: Real Estate; Industry: REIT - Industrial; Sub-Industry: Self-Storage REITs
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$71
-74.7% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($65 · $75) Analysts Range ($276 · $331) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $3.4B | — | 49.9% | 0.0% | $1.7B | $443MM | $2.1B | 7.5% | — | 10.6% | $16.1B | $11.11 | — |
| 2022.Q4 | $4.2B | 22.4% | 51.9% | 0.0% | $2.2B | $478MM | $2.6B | 8.5% | — | 13.5% | $16.2B | $24.73 | — |
| 2023.Q4 | $4.5B | 8.0% | 51.3% | 0.9% | $2.3B | $528MM | $2.8B | 8.3% | — | 13.2% | $18.7B | $12.22 | — |
| 2024.Q4 | $4.7B | 3.9% | 46.9% | 0.2% | $2.2B | $680MM | $2.9B | 9.0% | — | 11.8% | $18.6B | $11.78 | — |
| 2025.Q4 | $4.8B | 2.7% | 52.6% | 0.0% | $2.5B | $1.1B | $3.6B | 9.0% | — | 13.5% | $19.2B | $10.15 | 19.4 |
| italics below = DCF projection · 10yr Rev CAGR: 6.9% |
| 2026.Q4 | $5.0B | +3.9% | 46.7% | 2.0% | $2.3B | −$736MM | $1.6B | 8.7% | $1.4B | 11.7% | $19.9B | $13.05 | 21.5 |
| 2027.Q4 | $5.3B | +6.3% | 46.7% | 4.0% | $2.4B | −$1.2B | $1.2B | 8.7% | $998MM | 11.6% | $21.1B | $13.59 | 20.6 |
| 2028.Q4 | $5.7B | +6.8% | 46.7% | 6.0% | $2.5B | −$1.4B | $1.1B | 8.7% | $878MM | 11.4% | $22.5B | $14.21 | 19.7 |
| 2029.Q4 | $7.0B | +23.6% | 46.7% | 8.0% | $3.0B | −$5.0B | −$2.0B | 8.7% | −$1.4B | 12.1% | $27.5B | $17.19 | 16.3 |
| 2030.Q4 | $7.4B | +5.7% | 46.7% | 10.0% | $3.1B | −$1.5B | $1.7B | 8.7% | $1.1B | 11.1% | $28.9B | $17.76 | 15.8 |
|
| Term. Yr+ | $9.7B | 4.1% | 38.0% | 20.0% | $3.0B | −$1.4B | $1.5B | 8.6% | $15.0B | 8.6% | — | — | — |
Active scenario IV: $71 (-74.7% vs market)