Public Storage Valuation – January 2019 $PSA

Company Profile (excerpt from Reuters): Public Storage, incorporated on March 13, 2007, is a real estate investment trust (REIT). The Company’s principal business activities include the ownership and operation of self-storage facilities, which offer storage spaces for lease, generally on a month-to-month basis, for personal and business use, ancillary activities, such as merchandise sales and tenant reinsurance to the tenants at its self-storage facilities, as well as the acquisition and development of additional self-storage space. The Company’s segments include Self-Storage Operations, Ancillary Operations, Investment in PS Business Parks, Inc. (PSB) and Investment in Shurgard Europe.


Downloadable PDF version of this valuation:

ModernGraham Valuation of PSA – January 2019

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $35,967,888,219 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 1.06 Fail
3. Earnings Stability Positive EPS for 10 years prior Pass
4. Dividend Record Dividend Payments for 10 years prior Pass
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end 130.08% Pass
6. Moderate PEmg Ratio PEmg < 20 30.47 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 4.04 Fail
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 1.06 Fail
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 62.87 Fail
3. Earnings Stability Positive EPS for 5 years prior Pass
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Pass


Stage 2: Determination of Intrinsic Value

EPSmg $6.79
MG Growth Estimate 7.99%
MG Value $166.23
Opinion Overvalued
MG Grade D+
MG Value based on 3% Growth $98.45
MG Value based on 0% Growth $57.71
Market Implied Growth Rate 10.98%
Current Price $206.86
% of Intrinsic Value 124.44%

Public Storage does not satisfy the requirements of either the Enterprising Investor or the more conservative Defensive Investor. The Defensive Investor is concerned with the low current ratio, high PEmg and PB ratios. The Enterprising Investor has concerns regarding the level of debt relative to the current assets. As a result, all value investors following the ModernGraham approach should explore other opportunities at this time or proceed cautiously with a speculative attitude.

As for a valuation, the company appears to be Overvalued after growing its EPSmg (normalized earnings) from $4.43 in 2014 to an estimated $6.79 for 2018. This level of demonstrated earnings growth does not support the market’s implied estimate of 10.98% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value below the price.

At the time of valuation, further research into Public Storage revealed the company was trading above its Graham Number of $68.7. The company pays a dividend of $8 per share, for a yield of 3.9%, putting it among the best dividend paying stocks today. Its PEmg (price over earnings per share – ModernGraham) was 30.47, which was below the industry average of 70.5, which by some methods of valuation makes it one of the most undervalued stocks in its industry. Finally, the company was trading above its Net Current Asset Value (NCAV) of $-8.

Public Storage scores quite poorly in the ModernGraham grading system, with an overall grade of D+.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) -$8.00
Graham Number $68.70
PEmg 30.47
Current Ratio 1.06
PB Ratio 4.04
Current Dividend $8.00
Dividend Yield 3.87%
Number of Consecutive Years of Dividend Growth 8

Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 9/1/2018
Total Current Assets $432,525,000
Total Current Liabilities $409,973,000
Long-Term Debt $1,417,945,000
Total Assets $10,747,940,000
Intangible Assets $209,317,000
Total Liabilities $1,827,918,000
Shares Outstanding (Diluted Average) 174,348,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $7.42
Dec2017 $6.73
Dec2016 $6.81
Dec2015 $6.07
Dec2014 $5.25
Dec2013 $4.89
Dec2012 $3.90
Dec2011 $3.29
Dec2010 $2.35
Dec2009 $3.47
Dec2008 $4.18
Dec2007 $1.17
Dec2006 $0.33
Dec2005 $1.97
Dec2004 $1.38
Dec2003 $1.28
Dec2002 $1.14
Dec2001 $1.39
Dec2000 $1.41
Dec1999 $1.52
Dec1998 $1.30

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $6.79
Dec2017 $6.30
Dec2016 $5.85
Dec2015 $5.14
Dec2014 $4.43
Dec2013 $3.87
Dec2012 $3.39
Dec2011 $3.05
Dec2010 $2.72
Dec2009 $2.68
Dec2008 $2.13
Dec2007 $1.14
Dec2006 $1.16
Dec2005 $1.53
Dec2004 $1.31
Dec2003 $1.30
Dec2002 $1.32

Recommended Reading:

Other ModernGraham posts about the company

Public Storage Valuation – March 2018 $PSA
Public Storage Valuation – July 2016 $PSA
24 Companies in the Spotlight This Week – 3/28/15
Public Storage Annual Valuation – 2015 $PSA
17 Companies in the Spotlight This Week – 3/22/14

Other ModernGraham posts about related companies

Macerich Co Valuation – January 2019 $MAC
HCP Inc Valuation – January 2019 $HCP
Apartment Investment and Management Co Valuation – January 2019 $AIV
Simon Property Group Inc Valuation – January 2019 $SPG
Crown Castle International Corp Valuation – January 2019 $CCI
Welltower Inc Valuation – January 2019 $WELL
Boston Properties Inc Valuation – January 2019 $BXP
AvalonBay Communities Inc Valuation – December 2018 $AVB
Weyerhaeuser Co Valuation – December 2018 $WY
Alexandria Real Estate Equities Inc Valuation – November 2018 $ARE


The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.