PSA · Public Storage
$324.392026-07-21Sector: Real Estate; Industry: REIT - Industrial; Sub-Industry: Self-Storage REITs
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$81
-75.0% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($69 · $85) Analysts Range ($285 · $349) 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 |
|---|
| 2024.Q1 | $4.5B | — | 51.3% | 0.8% | $2.3B | $562MM | $2.9B | 8.4% | — | 12.3% | $18.7B | $12.21 | — |
| 2024.Q4 | $4.5B | 0.0% | 51.3% | 0.2% | $2.3B | $680MM | $3.0B | 9.0% | — | 12.4% | $18.6B | $12.21 | — |
| 2025.Q1 | $4.7B | 3.9% | 46.9% | 0.2% | $2.2B | $754MM | $3.0B | 8.9% | — | 11.8% | $18.7B | $11.78 | — |
| 2025.Q4 | $4.7B | 0.0% | 46.9% | 0.0% | $2.2B | $1.1B | $3.3B | 9.0% | — | 11.7% | $19.2B | $11.78 | — |
| 2026.Q1 | $4.9B | 3.5% | 50.8% | 0.0% | $2.5B | $1.0B | $3.5B | 8.7% | — | 13.1% | $18.8B | $10.82 | 23.1 |
| italics below = DCF projection · 10yr Rev CAGR: 9.4% |
| 2027.Q1 | $5.2B | +6.3% | 46.7% | 2.0% | $2.4B | −$1.2B | $1.2B | 8.6% | $1.1B | 12.2% | $20.0B | $13.44 | 24.1 |
| 2028.Q1 | $5.5B | +7.0% | 46.7% | 4.0% | $2.5B | −$1.4B | $1.1B | 8.6% | $951MM | 12.0% | $21.3B | $14.08 | 23.0 |
| 2029.Q1 | $5.8B | +5.5% | 46.7% | 6.0% | $2.6B | −$1.1B | $1.4B | 8.6% | $1.1B | 11.7% | $22.4B | $14.55 | 22.3 |
| 2030.Q1 | $6.5B | +12.0% | 46.7% | 8.0% | $2.8B | −$2.6B | $249MM | 8.6% | $179MM | 11.8% | $25.0B | $15.95 | 20.3 |
| 2031.Q1 | $7.7B | +17.3% | 46.7% | 10.0% | $3.2B | −$4.1B | −$854MM | 8.6% | −$567MM | 11.9% | $29.1B | $18.30 | 17.7 |
|
| Term. Yr+ | $12.4B | 4.1% | 38.0% | 20.0% | $3.8B | −$1.8B | $2.0B | 8.6% | $19.4B | 8.7% | — | — | — |
Active scenario IV: $81 (-75.0% vs market)