Last Update 11 Dec 25
Fair value Increased 0.40%NSA: Joint Venture Pipeline Will Support Future Upside Despite Rate Headwinds
Analysts have marginally raised their price target on National Storage Affiliates Trust to approximately $33.57 from about $33.43, reflecting a slightly lower discount rate, modestly improved profit margin expectations, and a recalibration of fair value despite recent target reductions such as UBS moving to $32.
Analyst Commentary
Analyst sentiment on National Storage Affiliates Trust remains mixed, with recent target revisions reflecting a recalibrated outlook on both valuation and execution risk.
Bullish Takeaways
- Bullish analysts view the modestly higher blended price target as evidence that the trust still offers upside from current levels, supported by improved margin assumptions.
- They point to the stability of self storage demand as a buffer against macro volatility, which could support steady funds from operations and justify a premium to some smaller peers.
- Recent adjustments to discount rates are interpreted as recognition that balance sheet risk is manageable, limiting downside to the trust’s net asset value based valuation framework.
- Optimistic views highlight the potential for incremental operating efficiencies and disciplined capital allocation to drive better than expected cash flow growth over the medium term.
Bearish Takeaways
- Bearish analysts emphasize that recent downward revisions in individual price targets signal constrained multiple expansion, particularly if external growth via acquisitions slows.
- They caution that elevated financing costs and a higher for longer rate backdrop could pressure returns on new deals, weighing on long term earnings growth expectations.
- Some are concerned that competitive intensity in key markets may limit pricing power, capping same store revenue growth and putting valuation at risk if execution disappoints.
- More cautious views also flag the possibility that self storage fundamentals could normalize from post pandemic strength, leaving the shares vulnerable if growth re rates lower.
What's in the News
- Completed a multi year share repurchase program, buying back 10,822,814 shares, or about 12.19% of shares outstanding, for roughly $399.73 million under the buyback launched in August 2022 (company filing, buyback tranche update).
- Reported no additional share repurchases for the quarter ended September 30, 2025, indicating all prior buyback authorizations have effectively been exhausted (company filing, buyback tranche update).
- Entered a new joint venture with Investment Real Estate Management, LLC, creating roughly $350 million in buying power for value add self storage acquisitions, with NSA committing up to $105 million of equity for a 10% preferred return plus potential upside (company announcement, strategic alliance).
- Reaffirmed 2025 guidance, projecting total revenue growth of negative 3.0% to 2.0% and diluted EPS of $0.71 to $0.74, reflecting a cautious near term fundamental outlook (company guidance update).
Valuation Changes
- Fair Value nudged higher from approximately $33.43 to about $33.57, reflecting a marginal upward revision in the modeled intrinsic value per share.
- Discount Rate edged down slightly from roughly 8.88% to about 8.87%, indicating a modestly lower perceived risk profile or cost of capital.
- Revenue Growth was trimmed slightly from around 3.19% to about 3.14%, signaling a minor reduction in forward top line growth expectations.
- Net Profit Margin increased marginally from roughly 6.63% to about 6.64%, pointing to a small improvement in anticipated profitability.
- Future P/E ticked up modestly from about 62.33x to approximately 62.55x, suggesting a slightly higher valuation multiple on projected earnings.
Key Takeaways
- Improving supply dynamics, urban trends, and streamlined operations are set to drive stronger occupancy, stable demand, and revenue growth for the company.
- Strategic technology investments and portfolio optimization are expected to enhance efficiency, expand margins, and support sustained earnings and dividend growth.
- Elevated costs, competitive pressures, and delays in operational improvements are compressing margins and challenging the company's ability to sustain growth, occupancy, and dividends.
Catalysts
About National Storage Affiliates Trust- A real estate investment trust headquartered in Greenwood Village, Colorado, focused on the ownership, operation and acquisition of self storage properties predominantly located within the top 100 metropolitan statistical areas throughout the United States.
- Stabilizing supply dynamics, particularly with new supply projected to decline below historical averages, should improve NSA's occupancy rates and pricing power over the next several years, positively impacting revenue and same-store NOI.
- Ongoing urban migration, shrinking living spaces, and continued life transitions (relocations, downsizing) are expected to underpin strong long-term demand for self-storage, supporting occupancy stability and reducing revenue volatility.
- The recent internalization and rebranding of PRO (Participating Regional Operator) properties, combined with investments in centralized technology and enhanced digital marketing, are likely to drive efficiency gains and margin expansion as integration challenges subside, supporting earnings growth.
- NSA's increased focus and success in digital customer acquisition-including AI-driven call centers, My Storage Navigator, and a unified website-should improve customer conversion rates and lower operational costs, boosting both top-line revenue and net margins over time.
- The company is actively recycling underperforming assets and focusing its portfolio on markets with better long-term prospects, a strategic shift that should stabilize cash flows and support growth in earnings and dividends.
National Storage Affiliates Trust Future Earnings and Revenue Growth
Assumptions
How have these above catalysts been quantified?- Analysts are assuming National Storage Affiliates Trust's revenue will grow by 2.6% annually over the next 3 years.
- Analysts assume that profit margins will increase from 6.4% today to 7.1% in 3 years time.
- Analysts expect earnings to reach $56.7 million (and earnings per share of $0.65) by about August 2028, up from $47.4 million today.
- In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 101.0x on those 2028 earnings, up from 51.1x today. This future PE is greater than the current PE for the US Specialized REITs industry at 29.7x.
- Analysts expect the number of shares outstanding to grow by 0.68% per year for the next 3 years.
- To value all of this in today's terms, we will use a discount rate of 8.22%, as per the Simply Wall St company report.
National Storage Affiliates Trust Future Earnings Per Share Growth
Risks
What could happen that would invalidate this narrative?- Persistent elevated interest rates and ongoing macroeconomic headwinds have limited housing transitions and general demand, leading to lower occupancy and reduced same-store revenue, thereby hurting overall revenue and earnings growth.
- Increased property taxes, inflationary repair and maintenance costs, and elevated marketing spend-particularly in competitive or rebranded markets-are driving expense growth that is outpacing revenue gains, leading to margin compression and weaker net operating income.
- Delays in realizing operational and revenue synergies from the pro internalization, including challenges with rebranding, brand consolidation, and technology transitions-especially in Sunbelt and highly competitive markets-are limiting scale benefits and delaying anticipated improvements in occupancy and NOI.
- Ongoing pressure from new supply in several key markets, combined with increased use of concessions and discounts to drive occupancy, is depressing pricing power, rent growth, and stabilizing revenue, risking further declines in average revenue per square foot.
- Net seller positioning, slower acquisition activity due to a challenging cost of capital, and a temporarily higher dividend payout ratio all raise questions about NSA's ability to generate future external growth, maintain balance sheet strength, and sustain current dividend levels, which may negatively impact long-term earnings and shareholder returns.
Valuation
How have all the factors above been brought together to estimate a fair value?- The analysts have a consensus price target of $34.5 for National Storage Affiliates Trust based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of $39.0, and the most bearish reporting a price target of just $30.0.
- In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be $801.6 million, earnings will come to $56.7 million, and it would be trading on a PE ratio of 101.0x, assuming you use a discount rate of 8.2%.
- Given the current share price of $31.56, the analyst price target of $34.5 is 8.5% higher. The relatively low difference between the current share price and the analyst consensus price target indicates that they believe on average, the company is fairly priced.
- We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.
Have other thoughts on National Storage Affiliates Trust?
Create your own narrative on this stock, and estimate its Fair Value using our Valuator tool.
Create NarrativeHow well do narratives help inform your perspective?
Disclaimer
AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

