Valuation Extra Space Storage Inc.

Stocks

Market Closed - NYSE 16:04:32 2026-10-27 EDT			5-day change	1st Jan Change
144.55 ^USD	+0.82%		+4.61%	+11.00%

05:23pm	Extra Space Storage Q3 Core FFO, Revenue Rise	MT
04:55pm	(EXR) Extra Space Storage Now Expects Full Year 2026 Core FFO Per Share Range $8.40 - $8.50, vs. FactSet Est of $8.36	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	30,357	19,711	33,874	31,713	27,639	30,290	-	-
Change	-	-35.07%	71.86%	-6.38%	-12.85%	9.59%	-	-
Enterprise Value (EV) ¹	36,239	26,949	44,792	43,897	40,731	43,406	43,469	43,698
Change	-	-25.63%	66.21%	-2%	-7.21%	6.57%	0.14%	0.53%
P/E	36.6x	23x	33.8x	37.1x	28.4x	31x	29.6x	28.1x
PBR	9.74x	6.05x	2.35x	2.27x	2.05x	2.36x	2.41x	2.46x
PEG	-	6.47x	-1.3x	-2.5x	2x	17.76x	6.25x	5.26x
Capitalization / Revenue	22.6x	11.9x	15.2x	11.3x	9.55x	10.2x	9.89x	9.47x
EV / Revenue	27x	16.3x	20.2x	15.7x	14.1x	14.6x	14.2x	13.7x
EV / EBITDA	29.8x	20.1x	26.7x	20.8x	18.5x	17.7x	17.3x	17.1x
EV / EBIT	37.1x	25.7x	38.3x	33.2x	28.8x	26.8x	25.8x	25.2x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	4.5	6	6.48	6.48	6.48	6.519	6.702	6.981
Rate of return	1.98%	4.08%	4.04%	4.33%	4.98%	4.51%	4.64%	4.83%
EPS ²	6.19	6.41	4.74	4.03	4.59	4.67	4.891	5.152
Distribution rate	72.7%	93.6%	137%	161%	141%	140%	137%	135%
Net sales ¹	1,341	1,655	2,223	2,803	2,895	2,978	3,063	3,199
EBITDA ¹	1,218	1,339	1,676	2,106	2,204	2,446	2,510	2,557
EBIT ¹	976	1,050	1,170	1,323	1,413	1,622	1,682	1,735
Net income ¹	827.6	860.7	803.2	854.7	974	1,021	1,064	1,124
Net Debt ¹	5,882	7,239	10,918	12,184	13,092	13,116	13,179	13,408
Reference price ²	226.73	147.18	160.33	149.60	130.22	144.55	144.55	144.55
Nbr of stocks (in thousands)	133,892	133,922	211,278	211,984	212,248	211,270	-	-
Announcement Date	2/23/22	2/22/23	2/27/24	2/25/25	2/19/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EXTRA SPACE STORAGE INC.	30.7x	14.57x	17.75x	4.55%	30.29B
WELLTOWER INC.	83.05x	13.23x	35.62x	1.31%	173B
EQUINIX, INC.	56.41x	11.39x	22.18x	2.13%	95.48B
AMERICAN TOWER CORPORATION	27.11x	11.2x	17.01x	3.8%	87.73B
DIGITAL REALTY TRUST, INC.	60.9x	11.78x	21.86x	2.81%	64.75B
PUBLIC STORAGE	35.28x	13.83x	19.31x	3.92%	57.36B
VENTAS, INC.	158.32x	8.19x	22.51x	2.38%	44.84B
CROWN CASTLE INC.	45.39x	13.65x	20.29x	4.86%	37.26B
IRON MOUNTAIN INCORPORATED	61.21x	6.4x	17.21x	3.11%	33.66B
VICI PROPERTIES, INC.	8.74x	10.24x	12.43x	7.6%	26.45B
Average	56.71x	11.45x	20.62x	3.65%	65.12B
Weighted average by Cap.	61.65x	11.86x	23.83x	2.92%