Extra Space Storage Inc
NYSE:EXR

Watchlist Manager
Extra Space Storage Inc Logo
Extra Space Storage Inc
NYSE:EXR
Watchlist
Price: 149.83 USD 0.27% Market Closed
Market Cap: 31.8B USD

Intrinsic Value

The intrinsic value of one EXR stock under the Base Case scenario is 134.08 USD. Compared to the current market price of 149.83 USD, Extra Space Storage Inc is Overvalued by 11%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

EXR Intrinsic Value
134.08 USD
Overvaluation 11%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Extra Space Storage Inc

Valuation History Unavailable

Historical valuation for EXR cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Recent merger integration challenges from large-scale acquisitions, such as the Life Storage deal, may drive up costs and dilute profit margins if targeted synergies prove harder to realize.

Bull Theses

Extra Space’s leading market position and national brand allow it to command higher rental rates and achieve superior occupancy, reinforcing stable cash flows even under moderate economic stress.

Show More Less
How do you feel about EXR?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Extra Space Storage Inc
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Extra Space Storage Inc

Current Assets 360.4m
Cash & Short-Term Investments 119.6m
Receivables 116.1m
Other Current Assets 124.8m
Non-Current Assets 28.6B
Long-Term Investments 1.6B
PP&E 25.4B
Intangibles 197.3m
Other Non-Current Assets 1.4B
Efficiency

Free Cash Flow Analysis
Extra Space Storage Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Extra Space Storage Inc

Revenue
3.3B USD
Cost of Revenue
-923.1m USD
Gross Profit
2.4B USD
Operating Expenses
-936.1m USD
Operating Income
1.4B USD
Other Expenses
-507.3m USD
Net Income
910.9m USD
Fundamental Scores

EXR Profitability Score
Profitability Due Diligence

Extra Space Storage Inc's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

61/100
Profitability
Score

Extra Space Storage Inc's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

EXR Solvency Score
Solvency Due Diligence

Extra Space Storage Inc's solvency score is 27/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Low Altman Z-Score
Short-Term Solvency
27/100
Solvency
Score

Extra Space Storage Inc's solvency score is 27/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

EXR Price Targets Summary
Extra Space Storage Inc

Wall Street analysts forecast EXR stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for EXR is 166.8 USD with a low forecast of 150.49 USD and a high forecast of 186.9 USD.

Lowest
Price Target
150.49 USD
0% Upside
Average
Price Target
166.8 USD
11% Upside
Highest
Price Target
186.9 USD
25% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Previous Payment
-
Today
Next Payment
-
Today
Jun 9, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

Current shareholder yield for EXR is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

EXR Insider Trading
Buy and sell transactions by insiders

EXR News

Other Videos
What is the Intrinsic Value of one EXR stock?

The intrinsic value of one EXR stock under the Base Case scenario is 134.08 USD.

Is EXR stock undervalued or overvalued?

Compared to the current market price of 149.83 USD, Extra Space Storage Inc is Overvalued by 11%.

Back to Top