Public Storage (PSA) DCF Valuation

Public Storage (PSA) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Public Storage (PSA) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Whether you're an investor or an analyst, this Public Storage (PSA) DCF Calculator is your go-to resource for accurate valuation. Loaded with real data from Public Storage, you can adjust forecasts and instantly observe the effects.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 2,855.1 2,915.1 3,415.8 4,182.2 4,517.7 4,641.3 4,768.4 4,898.9 5,032.9 5,170.7
Revenue Growth, % 0 2.1 17.18 22.43 8.02 2.74 2.74 2.74 2.74 2.74
EBITDA 2,421.1 2,435.7 2,861.6 3,794.2 3,342.1 3,869.3 3,975.2 4,084.0 4,195.7 4,310.6
EBITDA, % 84.8 83.55 83.78 90.72 73.98 83.37 83.37 83.37 83.37 83.37
Depreciation 512.9 553.3 713.4 888.1 970.1 933.3 958.8 985.1 1,012.0 1,039.7
Depreciation, % 17.96 18.98 20.89 21.24 21.47 20.11 20.11 20.11 20.11 20.11
EBIT 1,908.2 1,882.4 2,148.2 2,906.0 2,372.1 2,936.0 3,016.4 3,098.9 3,183.7 3,270.9
EBIT, % 66.83 64.58 62.89 69.49 52.51 63.26 63.26 63.26 63.26 63.26
Total Cash 409.7 257.6 734.6 775.3 370.0 663.0 681.1 699.7 718.9 738.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 0 0 0 0 0
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Accounts Payable, % 0 0 0 0 0 0 0 0 0 0
Capital Expenditure -187.3 -170.0 -270.2 -459.8 -461.1 -385.3 -395.8 -406.7 -417.8 -429.2
Capital Expenditure, % -6.56 -5.83 -7.91 -10.99 -10.21 -8.3 -8.3 -8.3 -8.3 -8.3
Tax Rate, % 1.04 1.04 1.04 1.04 1.04 1.04 1.04 1.04 1.04 1.04
EBITAT 1,901.8 1,876.9 2,127.8 2,885.2 2,347.4 2,916.4 2,996.2 3,078.2 3,162.5 3,249.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 2,227.4 2,260.1 2,571.0 3,313.5 2,856.3 3,464.4 3,559.2 3,656.6 3,756.7 3,859.5
WACC, % 7.22 7.22 7.22 7.22 7.22 7.22 7.22 7.22 7.22 7.22
PV UFCF
SUM PV UFCF 14,859.4
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 4,014
Terminal Value 124,608
Present Terminal Value 87,931
Enterprise Value 102,791
Net Debt 8,733
Equity Value 94,058
Diluted Shares Outstanding, MM 176
Equity Value Per Share 533.98

What You Will Get

  • Comprehensive PSA Financials: Access historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Real-Time Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Evaluate various scenarios to assess Public Storage's future performance.
  • User-Friendly Design: Designed for professionals, yet easy to navigate for newcomers.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Public Storage (PSA).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs for personalized analysis.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit your analysis.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Public Storage (PSA).
  • Interactive Dashboard and Charts: Visual representations of key valuation metrics for streamlined analysis.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Public Storage's pre-filled financial data and forecasts.
  3. Step 3: Modify critical inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Watch the DCF model update instantly as you adjust your assumptions.
  5. Step 5: Analyze the outputs and utilize the results for your investment decisions.

Why Choose This Calculator for Public Storage (PSA)?

  • Accurate Data: Real Public Storage financials ensure reliable valuation results.
  • Customizable: Adjust key parameters like growth rates, WACC, and tax rates to match your projections.
  • Time-Saving: Pre-built calculations eliminate the need to start from scratch.
  • Professional-Grade Tool: Designed for investors, analysts, and consultants.
  • User-Friendly: Intuitive layout and step-by-step instructions make it easy for all users.

Who Should Use This Product?

  • Real Estate Students: Understand property valuation methods and apply them with current market data.
  • Researchers: Integrate industry-standard models into academic studies or projects.
  • Investors: Evaluate your own investment strategies and assess valuation results for Public Storage (PSA) stock.
  • Financial Analysts: Enhance your analysis process with a ready-to-use, customizable DCF model.
  • Property Managers: Discover how large real estate firms like Public Storage (PSA) are assessed and valued.

What the Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations for Public Storage (PSA).
  • Real-World Data: Public Storage’s historical and projected financials preloaded for analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to test various scenarios.
  • Financial Statements: Full annual and quarterly breakdowns for deeper insights into Public Storage (PSA).
  • Key Ratios: Built-in analysis for profitability, efficiency, and leverage specific to Public Storage (PSA).
  • Dashboard with Visual Outputs: Charts and tables for clear, actionable results related to Public Storage (PSA).

No products were found matching.