Real Estate / REIT - Industrial

Public Storage (PSA)

$299.14
+1.13%
$53.3B
Market Cap
31.3
P/E Ratio
0.98
Beta
3.95%
Dividend Yield
Piotroski 4/9Altman Z 3.3 SafeBeneish M 9.04 Flag (> −2.22)ROIC−WACC -1.4%

Quantitative Summary

Deterministic

At 31.3x earnings — a 34% discount to the sector average of 47.4x — PSA is in the lower valuation range. Financial health is average: Piotroski 4/9, Altman Z 3.3. DCF fair value of $192 implies 35% downside based on model assumptions. Beneish M-Score of 9.04 exceeds the -2.22 academic threshold — earnings quality may warrant further review.

Generated deterministically from quant metrics and financial statements. Not a recommendation.

Algorithmic Teardown

AI-Generated

Public Storage demonstrates a distinct divergence between its accounting profitability and capital efficiency, characterized by an ROIC-WACC spread of -1.2% that suggests the firm is currently destroying economic value despite generating substantial earnings power. The DuPont decomposition reveals this high Return on Equity of 19.1% is driven primarily by exceptional net margins at 37.0% rather than asset turnover or leverage, yet the negative capital return spread indicates a potential mismatch between invested capital costs and actual returns. Financial health metrics present a mixed signal; while an Altman Z-Score of 3.4 implies moderate solvency, a Piotroski F-Score of 4/9 reflects limited financial strength relative to peers, compounded by a notably high Beneish M-Score of 9.04 which warrants scrutiny regarding earnings quality and potential manipulation risks.

Valuation metrics suggest the market is pricing in growth expectations that exceed current fundamental performance, as the stock trades at a P/E multiple of 31.1x—significantly below the sector average of 41.4x yet still implying robust future expansion through its DCF model's 6.4% implied free cash flow growth over ten years. However, this forward-looking valuation conflicts with a discounted cash flow fair value estimate of $198, which indicates -26.8% downside from current levels if the market assumes no change in growth parameters or discount rates. The discrepancy between the high margin environment and negative capital returns creates ambiguity regarding whether the premium multiple is justified by sustainable competitive advantages or merely reflects a lagging adjustment to recent operational realities.

Risk factor analysis highlights significant headwinds, with an annual Fama-French alpha of -10.53% indicating persistent underperformance relative to risk-adjusted benchmarks over time. Although the stock exhibits exposure to value and profitability factors via HML (0.163) and RMW (0.109), these tilts have not been sufficient to offset negative momentum, while insider flow remains neutral with no significant activity detected in the last ninety days. The combination of deteriorating capital efficiency metrics, elevated earnings quality concerns flagged by the Beneish score, and substantial valuation gaps relative to intrinsic models suggests a complex risk-reward profile where downside protection may be limited if growth assumptions fail to materialize.

Generated by LLM from quantitative data inputs. May contain inaccuracies. Not investment advice.

DCF Sandbox

Interactive
Market Price
$299.14
Fair Value
$190
Implied Upside
-36.3%
$190IMPLIED FAIR VALUEOVERVALUEDOVERUNDER
Growth Rate (Y1–5)3%
-10%20%50%
Discount Rate (WACC)9.8%
5%12.5%20%

5-year two-stage DCF. Terminal growth 3%. Default sliders match the pre-computed base case. Drag to explore scenarios. Not investment advice.

Reverse DCFMarket-Implied
7.7%annual FCF growth priced in at $299.14

The growth rate the market implicitly expects over the next 10 years to justify today's price. Compare with historical growth of 3% YoY revenue.

Sensitivity Matrix

TG ↓ / WACC →7.8%9.8%11.8%
2%$245$168$122
3%$296$192$136
4%$372$225$154

Center = base case. Green = >10% upside, Red = >10% downside vs $299.14.

Pre-computed DCF: WACC=9.8%, terminal growth 3%. Fair value $192 (-35.0%). Not investment advice.

Valuation Context

31.3x
PSA P/E
47.4x
Sector Avg
28.0x
5Y Avg P/E
-34%
vs Sector

Currently trading 17% above its 5-year average P/E of 28.0x.

Price Chart with Moving Averages

Loading chart...
SMA 50 SMA 200

Technical Setup

AI Generated

The current price of PSA is trading above both its 50-day and 200-day moving averages, indicating that the stock has been performing well recently compared to its short- and long-term trends. With an RSI reading of around 51.2, the momentum appears to be balanced but slightly positive, suggesting neither overbought nor oversold conditions at this point.

RSI (14)
SMA 50
SMA 200

Quant Health Deep Dive

4/9
Piotroski F-Score
Average — mixed operational signals
3.3
Altman Z-Score
Safe Zone — above 3.0 threshold per academic model. Thresholds: >3 safe, 1.8–3 grey, <1.8 distress.
9.04
Beneish M-Score
Above threshold — earnings quality may warrant further review per Beneish model. Threshold: <-2.22 = below threshold.

Profitability & Value Creation

72.9%
Gross Margin
37.0%
Net Margin
8.4%
ROIC
9.8%
WACC
ROIC − WACC Spread: -1.4%— Negative spread.
+2.7%
Revenue Growth (YoY)
-13.9%
Earnings Growth (YoY)
2.9B
Free Cash Flow
80%
FCF Payout Ratio

✅ Conservative payout — room for dividend increases.

DuPont Analysis — ROE Decomposition

Breaking down Return on Equity to see how the company generates its ROE — efficiency, margins, or leverage.

37.0%
Net Profit Margin
NI ÷ Revenue
×
0.24x
Asset Turnover
Revenue ÷ Assets
×
2.16x
Equity Multiplier
Assets ÷ Equity
=
19.1%
Return on Equity
✅ ROE driven primarily by strong profit margins — a sign of pricing power.

Balance Sheet Health

1.16x
Debt / Equity
0.75x
Current Ratio
6.9x
Interest Coverage
3.1x
Net Debt / EBITDA
4.69%
FCF Yield
3.2B
EBITDA

Earnings Surprise History

Q4
✓ Beat
Est: $2.39
Act: $2.42
+1.3%
Q3
✓ Beat
Est: $2.55
Act: $2.58
+0.9%
Q2
✓ Beat
Est: $2.54
Act: $2.62
+3.1%
Q1
✓ Beat
Est: $2.49
Act: $2.61
+4.6%

EPS estimates vs actuals for the most recent reported quarters. Source: yfinance.

Dividend History

$3.0000
Latest Dividend
$12.00
2025 Total
0.0%
YoY Growth
Annual Dividends per Share
$3.80
2016
$8.00
2017
$8.00
2018
$8.00
2019
$8.00
2020
$8.00
2021
$21.15
2022
$12.00
2023
$12.00
2024
$12.00
2025
$3.00
2026
DateAmountChange
2026-03-16$3.00000.0%
2025-12-15$3.00000.0%
2025-09-15$3.00000.0%
2025-06-12$3.00000.0%
2025-03-13$3.00000.0%
2024-12-13$3.00000.0%
2024-09-13$3.00000.0%
2024-06-12$3.00000.0%
2024-03-12$3.00000.0%
2023-12-12$3.00000.0%
2023-09-12$3.00000.0%
2023-06-13$3.00000.0%

Dividend and split data from SEC filings and market data. Amounts are per share, not adjusted for splits. Source: yfinance.

Risk Profile

23.3%
Annual Volatility
0.25
Sharpe (1Y)
-16.2%
Max Drawdown (5Y)

Sharpe = risk-adjusted return (higher is better). Max drawdown = largest peak-to-trough decline. 1,200+ trading days.

Underwater (Drawdown from Peak)

How far below the all-time high the price has been over time. Deeper = more pain for holders.

Loading drawdown chart...

Rolling 60-Day Beta vs S&P 500 (VOO)

How the stock's sensitivity to market moves changes over time. β > 1 = more volatile than the market.

Loading beta chart...
Rolling Beta Market (β = 1.0)

Fama-French 5-Factor Exposure

Academic factor model decomposition — what's really driving this stock's returns.

0.50
Market β
Mkt-RF
+0.312
Size (SMB)
Small-cap tilt
+0.163
Value (HML)
Value tilt
+0.109
Profit (RMW)
Robust
+0.887
Invest (CMA)
Conservative
Alpha (annual): -10.53%
R²: 32.5%of variance explained by 5 factors

Fama-French 5-Factor Model. Data: Kenneth French Data Library. Regression over 3 years of daily returns.

Fundamentals

30.0
Forward P/E
4.50
PEG Ratio
10.88
Price/Book
1M
Avg Volume
$313.51
52W High
$256.54
52W Low
75%
52W Range Position

Passive Flow Attribution

ETF Draft Effect
$8.6B
Tracked Passive Exposure
8
ETFs Holding PSA
0.14%
Avg Weight in ETFs
$6.4T
Total ETF AUM

When investors buy or sell ETFs like XLRE or SCHH, the fund manager is mechanically forced to buy or sell PSA shares regardless of Public Storage's individual fundamentals. We estimate $8.6B of passive capital is structurally linked to PSA through 8 tracked ETFs. This substantial passive exposure means that ETF inflows and outflows — not company fundamentals — can dominate daily volume on this stock.

Passive exposure = Σ (ETF AUM × stock weight in ETF) across 8 tracked ETFs. Actual passive ownership is larger (includes mutual funds). Not investment advice.

ETF Contagion Visualizer

Simulate a price drop in Public Storage to visualize passive redemption contagion across ETFs and collateral stocks.

PSA Shock
-0%
Est. Passive Redemption
$0
Systemic Risk
STABLE
PSAEpicenterVTIETFVOOETFIVVETFVRTPXUnknownWELLLow RiskWELLLow RiskWELLLow RiskPLDMed Risk
PSA Price Drop (%)0

If Public Storage (PSA) experiences a significant drawdown, ETF redemptions can create collateral selling pressure on co-held stocks. Our model identifies Vanguard Real Estate II Index Fund Institutional Plus Shares (VRTPX) as the most exposed collateral stock, sharing 1 ETFs with PSA. This is the "Passive Contagion" effect described in the Inelastic Market Hypothesis.

Contagion model based on shared ETF exposure and constituent weights across 33 tracked ETFs. Estimated selling pressure is a simplified model — actual impact depends on market liquidity, ETF redemption mechanics, and market-maker activity.

PSA Ownership Dynamics

Passive funds hold 1 in every 6 PSA shares, reducing daily market volatility.

Ticker
PSA
Total Shares
176M
ETF Lock-Up
17.2%
Display Mode
Total Float Impact
17.2%Locked Float

Public Storage (PSA) exerts notable gravity on the passive index market, currently representing 4.4% of the State Street Real Estate Select Sector SPDR ETF (XLRE) and 3.4% of the Schwab U.S. REIT ETF (SCHH). Across 33 tracked ETFs, approximately 30M shares (17.2% of float) are held by passive funds and rarely trade on the open market. This level of passive ownership means index rebalances can create outsized volume events.

Float lock-up computed from 33 ETFs tracked by SecuritiesDB. Actual passive ownership is higher (includes mutual funds, pension funds, etc.).

PSA Institutional Volume Profile

252-day volume distribution by price level. The Point of Control (POC) marks the price where the most institutional volume transacted — an implicit support/resistance floor.

TICKER
PSA
PRICE
$299.14
FLOOR (POC)
$286.44
STRENGTH
Medium
$258$261$264$267$269$2726%$2757%$2786%$2817%$2848%$286POC 8%$2896%$2927%$295$298$299.14$301$304$306$309$312
Focus Zone
Point of Control (POC) Support (below price) Resistance (above price) Current Price

The highest-volume price zone for Public Storage over the past year sits near $286.44 (8% of 252-day volume). The current price of $299.14 trades 4.4% above this institutional floor — a sign of upside momentum, though a pullback to the POC zone is a common reversion target.

Volume Profile computed from 252 trading days of OHLCV data. Volume allocated to price bins proportionally based on daily high-low range. Not investment advice.

PSA Capital Efficiency

How efficiently does Public Storage convert operating profits into free cash? The FCF Conversion ratio measures the gap between accounting earnings and real cash generation.

Free Cash Flow
$2.9B
EBITDA
$3.2B
FCF Conversion
89%
Reinvestment Rate
11%
89% of EBITDA → Free Cash
0% (cash burn)25% (low)50% (efficient)100% (pure cash)
ROIC
8.4%
ROIC − WACC Spread
-1.4%

Public Storage converts 89% of its EBITDA into free cash flow, an exceptional conversion rate indicating an asset-light business model with minimal capital reinvestment drag. However, the ROIC-WACC spread is negative (-1.4%), suggesting reinvested capital is destroying shareholder value.

Capital efficiency = Free Cash Flow ÷ EBITDA. Reinvestment = (EBITDA − FCF) ÷ EBITDA. Metrics from latest annual filings. Not investment advice.

Fails-to-Deliver (FTD) History

SEC-reported settlement failures. Elevated FTDs can indicate high short-selling pressure, operational settlement issues, or naked shorting activity.

DateFailed SharesClose PriceNotional Value
2026-05-146$303.70$1,822.2
2026-05-1337$311.28$11,517.36
2026-05-1194$311.04$29,237.76
2026-05-07403$308.98$124,518.94
2026-04-281,438$305.48$439,280.24
2026-04-207,494$309.22$2.3M
2026-04-16142$299.83$42,575.86
2026-04-15113$304.00$34,352
2026-04-092,807$290.00$814,030
2026-04-065,442$280.35$1.5M
2026-03-27218$268.01$58,426.18
2026-03-2515$267.94$4,019.1
2026-03-232$265.78$531.56
2026-03-199,697$277.59$2.7M
2026-03-17671$289.80$194,455.8
2026-03-113$305.99$917.97
2026-03-091,459$308.13$449,561.67
2026-03-021,939$307.06$595,389.34
2026-02-27436$303.95$132,522.2
2026-02-24193$305.26$58,915.18
2026-02-17134$300.35$40,246.9
2026-02-135$292.37$1,461.85
2026-02-062,492$282.82$704,787.44
2026-02-0516,422$288.50$4.7M
2026-01-2316,842$286.58$4.8M
2026-01-2136,304$285.18$10.4M
2026-01-138,870$279.20$2.5M
2025-12-231,493$261.41$390,285.13
2025-12-222,250$259.15$583,087.5
2025-11-254,706$269.17$1.3M

Source: SEC Regulation SHO FTD data. Data is reported with a ~30 day delay. High FTD quantities relative to average daily volume may indicate settlement stress.

Price Correlations

Statistical correlation of daily returns with other stocks. High correlations indicate stocks that move together; negative correlations can offer diversification.

Peer252-Day (1Y)126-Day (6M)Direction
WTGXXNaNNaN
EXR0.8850.864High co-movement
CUBE0.8430.813High co-movement
VRTPX0.7590.681High co-movement
AVB0.6590.563Moderate
MAA0.5900.493Moderate
O0.5840.560Moderate
EQR0.5790.455Moderate
UDR0.5690.516Moderate
KIM0.5690.549Moderate

Pearson correlation of daily log returns. 252d ≈ 1 trading year. Computed from price history. Not investment advice.

Compare PSA to Peers

Quant metrics computed deterministically from financial statements and price data. Updated: 2026-06-02.

SecuritiesDB provides programmatic data aggregation for informational purposes only. None of the metrics, summaries, or algorithmic flags constitute a recommendation to buy or sell any security.