Extra Space Storage Inc
NYSE:EXR

Watchlist Manager
Extra Space Storage Inc Logo
Extra Space Storage Inc
NYSE:EXR
Watchlist
Price: 133.02 USD 2.5%
Market Cap: 28.2B USD

Relative Value

The Relative Value of one EXR stock under the Base Case scenario is 194.2 USD. Compared to the current market price of 133.02 USD, Extra Space Storage Inc is Undervalued by 32%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

EXR Relative Value
Base Case
194.2 USD
Undervaluation 32%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
16
Median 3Y
10
Median 5Y
10.5
Industry
3.8
Forward
9.2
vs History
53
vs Industry
14
Median 3Y
32.8
Median 5Y
30.2
Industry
16.3
Forward
27.5
vs History
90
vs Industry
22
Median 3Y
16.8
Median 5Y
18.2
Industry
11.1
vs History
41
vs Industry
20
Median 3Y
17.3
Median 5Y
18.4
Industry
12.8
vs History
87
vs Industry
14
Median 3Y
2.3
Median 5Y
5.3
Industry
0.9
vs History
95
vs Industry
19
Median 3Y
13.8
Median 5Y
14.3
Industry
6.9
Forward
13.4
vs History
88
vs Industry
25
Median 3Y
18.6
Median 5Y
19.5
Industry
12.5
vs History
92
vs Industry
27
Median 3Y
20.4
Median 5Y
21.6
Industry
15.8
Forward
17.2
vs History
76
vs Industry
18
Median 3Y
30.8
Median 5Y
31.2
Industry
19
Forward
24.8
vs History
85
vs Industry
28
Median 3Y
23.4
Median 5Y
24.4
Industry
18.4
vs History
36
vs Industry
15
Median 3Y
41.4
Median 5Y
41.4
Industry
20.4
vs History
92
vs Industry
12
Median 3Y
1.6
Median 5Y
2.1
Industry
0.8

Multiples Across Competitors

EXR Competitors Multiples
Extra Space Storage Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Extra Space Storage Inc
NYSE:EXR
28.2B USD 8.4 29.8 18.8 28.2
US
American Tower Corp
NYSE:AMT
85.1B USD 8.1 29 17.4 24.8
US
Equinix Inc
NASDAQ:EQIX
74B USD 8.2 69.1 23.5 48.1
US
Digital Realty Trust Inc
NYSE:DLR
54.5B USD 9.2 40.1 25.6 81.6
US
Public Storage
NYSE:PSA
48B USD 10 28.4 17 25.6
US
Crown Castle International Corp
NYSE:CCI
40B USD 8.3 -8.7 19.8 28.7
US
VICI Properties Inc
NYSE:VICI
30.1B USD 7.6 10.8 12.8 12.8
US
Iron Mountain Inc
NYSE:IRM
26B USD 3.9 163.3 17.9 31.2
US
SBA Communications Corp
NASDAQ:SBAC
20.6B USD 7.4 24 17.3 20.4
US
Weyerhaeuser Co
NYSE:WY
16.7B USD 2.4 50.5 19.4 35.9
US
Lamar Advertising Co
NASDAQ:LAMR
13.1B USD 5.8 30.2 16 30.2