
Extra Space Storage Inc
NYSE:EXR

Intrinsic Value
The intrinsic value of one
EXR
stock under the Base Case scenario is
134.06
USD.
Compared to the current market price of 141.18 USD,
Extra Space Storage Inc
is
Overvalued by 5%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Extra Space Storage Inc
Fundamental Analysis

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.
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.

Revenue & Expenses Breakdown
Extra Space Storage Inc
Balance Sheet Decomposition
Extra Space Storage Inc
Current Assets | 405.5m |
Cash & Short-Term Investments | 138.2m |
Receivables | 129.7m |
Other Current Assets | 137.5m |
Non-Current Assets | 28.4B |
Long-Term Investments | 1.6B |
PP&E | 25.3B |
Intangibles | 203m |
Other Non-Current Assets | 1.3B |
Free Cash Flow Analysis
Extra Space Storage Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Extra Space Storage Inc
Revenue
|
3.3B
USD
|
Cost of Revenue
|
-854.9m
USD
|
Gross Profit
|
2.4B
USD
|
Operating Expenses
|
-1B
USD
|
Operating Income
|
1.4B
USD
|
Other Expenses
|
-547.8m
USD
|
Net Income
|
853.2m
USD
|
EXR Profitability Score
Profitability Due Diligence
Extra Space Storage Inc's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Score
Extra Space Storage Inc's profitability score is 62/100. 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 28/100. The higher the solvency score, the more solvent the company is.

Score
Extra Space Storage Inc's solvency score is 28/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EXR Price Targets Summary
Extra Space Storage Inc
According to Wall Street analysts, the average 1-year price target for
EXR
is 168.62 USD
with a low forecast of 142.41 USD and a high forecast of 190.05 USD.
Dividends
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?
The intrinsic value of one
EXR
stock under the Base Case scenario is
134.06
USD.
Compared to the current market price of 141.18 USD,
Extra Space Storage Inc
is
Overvalued by 5%.