COMP <GO>

PSA vs BAC // EV/EBITDA & P/E VALUATION

Public Storage (NYSE) VS. Bank of America Corporation (NYSE) • 15-METRIC TALLY: PSA 8 — BAC 4

▲ EV/EBITDA & P/E VALUATION LEADER: PSA

LAST: $324.77 (+2.43%) • MKT CAP: $59.24B

valuation

26.9x

LAST: $50.01 (-2.21%) • MKT CAP: $357.61B

valuation

30.2x

15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (PSA VS. BAC) EMERALD CELL = QUANTITATIVE EDGE

INSTITUTIONAL METRIC	PSA	BAC	SPREAD (A - B)	ADVANTAGE	DEDICATED URL
Gross Profit Margin	41.00%	41.00%	0.00	TIE	/gross-margins <GO>
Return on Invested Capital (ROIC)	12.70%	2.50%	+10.20	PSA	/roic <GO>
EV/EBITDA & P/E Valuation ACTIVE	26.9x	30.2x	-3.30	PSA	/valuation <GO>
Free Cash Flow Yield	5.01%	2.10%	+2.91	PSA	/fcf-yield <GO>
Operating Margin	45.10%	32.90%	+12.20	PSA	/operating-margins <GO>
Net Profit Margin	37.00%	27.00%	+10.00	PSA	/net-margins <GO>
Revenue Growth (YoY)	2.70%	6.80%	-4.10	BAC	/revenue-growth <GO>
Dividend Yield & FCF Payout Safety	0.00%	0.00%	0.00	TIE	/dividend-safety <GO>
Altman Z-Score & Debt/Equity	4.02	0.45	+3.57	PSA	/balance-sheet <GO>
Piotroski F-Score Quality	7/9	7/9	0.00	TIE	/piotroski-score <GO>
Options Implied Move & Put/Call Skew	6.50%	6.60%	-0.10	PSA	/options-implied-move <GO>
RSI-14 & 200D SMA Momentum	72.2	27.7	+44.56	PSA	/rsi-technicals <GO>
10Y Yield & FRED Macro Beta	0.88	0.90	-0.02	BAC	/macro-sensitivity <GO>
Forward P/E Multiple	30.9x	10.9x	+20.00	BAC	/forward-pe <GO>
Enterprise Scale & Market Cap	$59.24B	$357.61B	-$298.37B	BAC	/market-cap <GO>

5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY

FISCAL YEAR	PSA REV	BAC REV	PSA GROSS %	BAC GROSS %	PSA FCF	BAC FCF
FY 2025	$4.82B	$113.10B	44.0%	44.0%	$2.97B	$7.52B
FY 2024	$4.70B	$105.86B	44.0%	44.0%	$2.92B	-$13.57B
FY 2023	$4.52B	$102.77B	44.0%	44.0%	$3.04B	$40.36B

FRED MACRO REGIME CORRELATION COMPARISON PEARSON r

PSA // BETA 0.88

BAC // BETA 0.90