EN DE

Public Storage, a member of the S&P 500, (PSA) Fair Value & Analysis

Real Estate · US · Market cap $57.2B

PS Public Storage, a member of the S&P 500, logo Public Storage, a member of the S&P 500, PSA · US
Price$327.00
Fair Value$172.80
Upside-47.2%
Quality70/100
Watch Public Storage, a member of the S&P 500, for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 39.1% net margin
Moderate debt · generates free cash flow
3.70% dividend yield
Trails peers (3/15)
Wide moat 84/100
Evidence: High Range $129.60 – $216.00 Share as image

Fair value as of: Jul 27, 2026

From 26 valuation models · updated 11 days ago

Share price −0.5% over the past month.

A solid business, but screening 47% overvalued on our models.

What matters now

  • A high-quality business (quality 70/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case ($216.00). The favourable scenario is already priced in.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$343.25 $213.06 Fair Value $172.80 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 27, 2026.

How to read this chart

60‑month range $213.06 – $343.25 · fair‑value band $129.60 – $216.00 · the $327.00 price screens above the $172.80 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 27, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Public Storage, a member of the S&P 500, (PSA) currently trades at $327.00, while our model-based Fair Value estimate is $172.80, implying the stock looks roughly 47.2% overvalued today. We read business quality at 70/100 (solid quality), in the Real Estate sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Public Storage, a member of the S&P 500, generated revenue of $4.9B at a net margin of 39.1%. Revenue grew 3.2% year over year. It earns a return on equity of 20.2%. Net debt stands at $9.9B. Fundamentals as of Jul 27, 2026

Our scenario range runs from $129.60 (bear case) to $216.00 (bull case); at $327.00, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 1% below its 52-week high and 30% above its 52-week low, currently above its 200-day average. For context, the median of 10 Real Estate peers we cover trades at -41% fair-value upside, at -47%, PSA screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $147.92 $288.39 $519.35 80
Residual Income $63.77 $77.15 $176.88 76
Rev-Margin DCF $42.16 $82.23 $129.91 74
All 26 models by family
DCF Models
FCF DCF $147.82 $296.35 $544.50 38
Owner Earnings $130.16 $265.86 $492.57 31
5Y Revenue Exit $42.20 $84.86 $137.56 39
5Y EBITDA Exit $126.40 $253.32 $407.95 41
5Y P/E Exit $103.95 $208.39 $323.57 38
10Y Revenue Exit $75.24 $126.26 $194.49 36
10Y EBITDA Exit $131.98 $247.63 $414.38 37
10Y P/E Exit $117.27 $215.26 $345.76 35
Earnings-Based
Graham-Dodd $69.12 $287.43 $391.85 54
Lynch FV $72.65 $103.78 $134.91 50
PEG = 1.0 $72.65 $103.78 $134.91 46
EPV $53.47 $71.82 $87.87 59
Dividend Discount
Gordon GGM $120.48 $250.50 $397.39 70
DDM Multi-Stage $120.48 $211.23 $262.90 61
Multiples
P/E Multiple $152.47 $203.29 $254.11 63
P/S Multiple $51.53 $68.70 $85.88 58
P/B Multiple $118.53 $158.05 $197.56 55
EV/EBIT $116.76 $174.55 $232.34 53
EV/EBITDA $132.58 $195.64 $258.70 54
EV/Revenue $12.10 $32.71 43
Asset-Based
NCAV (Graham) $26.34 $35.30 $52.68 50
Growth DCF
Growth DCF $147.92 $288.39 $519.35 80
Rev-Margin DCF $42.16 $82.23 $129.91 74
Economic Profit
Residual Income $63.77 $77.15 $176.88 76
ROIC Compounder $53.85 $89.83 $138.54 72
Growth Earnings
Growth-Adj P/E $120.85 $172.64 $224.44 68

Widest divergence: DCF Models ($215.26) versus Asset-Based ($35.30). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $4.9B
Revenue growth (YoY) +3.2%
Net margin 39.1%
Return on equity 20.2%
Free cash flow $2.9B FY2025
P/E ratio 33.7
More key figures
Operating margin 46.0%
EPS (TTM) $9.68
Dividend yield 3.7%
EPS growth (YoY) +32.8%
Net debt $9.9B FY2025

Figures from reported company fundamentals · as of Jul 27, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 70/100

Of which business quality 62 · Market factors (momentum, volatility) 67

Profitability 50
Margins and returns on capital today
Quality Growth 22
Are margins and returns improving?
Cashflow 95
Earnings quality: real cash, not paper profit
Fin. Strength 42
Balance sheet, leverage, solvency risk
Investment 85
Disciplined investing over empire-building
Low Volatility 73
Calm price path (market factor)
Momentum 59
Price trend over the last 3–12 months (market factor)
52W Momentum 74
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Public Storage, a member of the S&P 500, is a REIT that primarily acquires, develops, owns, and operates self-storage facilities.

Full company description

Public Storage, a member of the S&P 500, is a REIT that primarily acquires, develops, owns, and operates self-storage facilities. At March 31, 2026, we: (i) owned and/or operated 3,546 self-storage facilities located in 40 states with approximately 259 million net rentable square feet in the United States and (ii) owned a 35% common equity interest in Shurgard Self Storage Limited (Euronext Brussels: SHUR), which owned 333 self-storage facilities located in seven Western European countries with approximately 19 million net rentable square feet operated under the Shurgard brand. Public Storage was incorporated in 1972 in Maryland.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Public Storage, a member of the S&P 500, reported revenue of $4.8B in FY2025 versus $3.4B in FY2021, a compound +9.0%/yr. Reported net income was $1.8B in FY2025, compounding −2.2%/yr from FY2021.

Growth Quality 92/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$4.8B
Latest YoY
+2.7%
Avg. growth/yr (3Y)
+4.9%
Avg. growth/yr (5Y)
+10.6%
Avg. growth/yr (42Y)
+16.3%
Revenue +9.0%/yr
FY21 $3.4B
FY22 $4.2B
FY23 $4.5B
FY24 $4.7B
FY25 $4.8B
Net income −2.2%/yr
FY21 $2.0B
FY22 $4.3B
FY23 $2.1B
FY24 $2.1B
FY25 $1.8B

PSA screens 47% overvalued. Compare with Prologis, Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Public Storage, a member of the S&P 500, Fair Value". https://www.fairvalue-calculator.com/stock/PSA

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

REIT - Industrial · 63 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 69 · Top 25%
Fair Value upside −47% · Bottom 25%
Return on equity (TTM) 20% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 39% · Below median
Operating margin (TTM) 46% · Below median
Revenue growth 3% · Below median
Dividend yield (TTM) 3.7% · Bottom 25%
Debt / equity 1.11× · Higher than 75% of peers

Valuation Multiples vs REIT - Industrial median · lower = cheaper

P/E (TTM) 33.7× · Pricier than 75% of peers
P/B 6.19× · Pricier than 75% of peers
P/S (TTM) 11.75× · Pricier than 75% of peers
P/FCF 19.8× · Pricier than median
EV/EBITDA 19.6× · Pricier than 75% of peers
PEG 4.75× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 5
FUTURE 16 · sector 19
PAST 81 · sector 27
HEALTH 45 · sector 76
DIVIDEND 74 · sector 100

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more REIT - Industrial stocks, each showing price versus our Fair Value estimate (as of Jul 27, 2026).

Stock Price Fair Value vs Fair Value
Prologis, Inc PLD $143.42 $61.28 -57%
Extra Space Storage Inc EXR $147.71 $78.38 -47%
EastGroup Properties, Inc EGP $213.10 $81.41 -62%
Lineage, Inc LINE $41.42 $47.91 +16%
CapitaLand Ascendas REIT (CLAR) A17U 2.51 SGD 2.00 SGD -20%
CubeSmart CUBE $42.09 $25.06 -40%
First Industrial Realty Trust, Inc FR $66.99 $21.48 -68%
Rexford Industrial Realty, Inc REXR $39.00 $21.35 -45%
STAG Industrial, Inc STAG $41.11 $24.31 -41%
FIBRA Prologis FIBRAPL14 76.48 MXN 46.89 MXN -39%

Compare Public Storage, a member of the S&P 500, with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Public Storage, a member of the S&P 500, (PSA) overvalued or undervalued?
As of Jul 27, 2026, our model estimates a fair value of $172.80 versus a price of $327.00, about −47% (overvalued).
What is the fair value of PSA?
Our model-based fair value for Public Storage, a member of the S&P 500, is $172.80 (as of Jul 27, 2026), built from audited fundamentals. The current price is $327.00.
What is the quality score of PSA?
Public Storage, a member of the S&P 500, has a Quality Score of 70/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Public Storage, a member of the S&P 500, (PSA)?
Public Storage, a member of the S&P 500, reported trailing-twelve-month revenue of about $4.9B (latest available figure, as of Jul 27, 2026).
What is the net profit margin of PSA?
The net profit margin of Public Storage, a member of the S&P 500, is about 39.1%, meaning it keeps roughly 39.1% of revenue as net income. Based on the latest reported figures.
Does Public Storage, a member of the S&P 500, pay a dividend?
Public Storage, a member of the S&P 500, currently shows a dividend yield of about 3.70% relative to its recent price (as of Jul 27, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Public Storage, a member of the S&P 500, and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.