Public Storage Acquires National Storage Affiliates Trust For $10.5 Billion In Stock Transaction
Building Size
—
Asset Type
—
Closing
Mar 16, 2026
AI
Public Storage has agreed to acquire National Storage Affiliates Trust in an all-stock transaction valued at approximately $10.5 billion in enterprise value. Under the terms, NSA shareholders will receive 0.14 shares of Public Storage for each NSA share, implying a price of $41.68 per share. The combined company is expected to have a pro forma equity market cap of about $57 billion and an enterprise value of roughly $77 billion. To support the deal, Goldman Sachs Bank USA and Wells Fargo Bank committed $4 billion in financing.
Summary of transaction details:
- Deal Type: Acquisition
- Transaction Amount: $10,500,000,000
- Public Storage Equity Market Cap: $57 billion
- Public Storage Enterprise Value: $77 billion
- Financing Commitment: $4 billion
- Headquarters: Frisco, Texas
Public Storage's incoming CEO Tom Boyle stated that the acquisition aligns with the firm’s PS4.0 strategy aimed at accelerating per-share earnings and cash-flow growth. The transaction marks one of the largest deals in the self-storage sector in recent years, reflecting the company's growth strategy in the industry.
Players
Market CRE Market Snapshot
Boundary boundary · CRE · Sale transactions
Loading comparables…
Purchase Price
Annual NOI
Loan Amount
Interest Rate (%)
Loan Term (yrs)
Down Payment (%)
Cap Rate
5.80%
Cash-on-Cash
-1.66%
Monthly Payment
$14,164
Annual Debt Svc
$169,964
Annual Cash Flow
$-11,334
DSCR
0.93