Valuation Extra Space Storage Inc.

Equities

Market Closed - Nyse Other stock markets 16:00:02 2025-07-17 EDT			5-day change	1st Jan Change
147.27 ^USD	-1.13%		-1.04%	-1.56%

07-11	Jefferies Adjusts Price Target on Extra Space Storage to $181 From $169, Maintains Buy Rating	MT
06-30	Extra Space Storage Inc.(NYSE:EXR) added to Russell 1000 Value-Defensive Index	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	14,973	30,357	19,711	33,874	31,713	31,252	-	-
Change	-	102.74%	-35.07%	71.86%	-6.38%	-1.45%	-	-
Enterprise Value (EV) ¹	20,610	36,239	26,949	44,792	43,897	43,815	44,007	44,049
Change	-	75.83%	-25.63%	66.21%	-2%	-0.19%	0.44%	0.09%
P/E ratio	31.2x	36.6x	23x	33.8x	37.1x	30.8x	30.3x	28.4x
PBR	5.97x	9.74x	6.05x	2.35x	2.27x	2.37x	2.38x	2.41x
PEG	-	0.5x	6.47x	-1.3x	-2.5x	1.7x	16.51x	4.36x
Capitalization / Revenue	12.9x	22.6x	11.9x	15.2x	11.3x	10.8x	10.5x	9.93x
EV / Revenue	17.8x	27x	16.3x	20.2x	15.7x	15.2x	14.8x	14x
EV / EBITDA	23.1x	29.8x	20.1x	26.7x	20.8x	18.3x	17.8x	17.1x
EV / EBIT	30.9x	37.1x	25.7x	38.3x	33.2x	27.6x	26.9x	25.7x
EV / FCF	-	-	23,367,246x	-	-	-	-	-
FCF Yield	-	-	0%	-	-	-	-	-
Dividend per Share ²	3.6	4.5	6	6.48	6.48	6.532	6.77	7.067
Rate of return	3.11%	1.98%	4.08%	4.04%	4.33%	4.44%	4.6%	4.8%
EPS ²	3.71	6.19	6.41	4.74	4.03	4.776	4.863	5.18
Distribution rate	97%	72.7%	93.6%	137%	161%	137%	139%	136%
Net sales ¹	1,158	1,341	1,655	2,223	2,803	2,883	2,970	3,147
EBITDA ¹	890.6	1,218	1,339	1,676	2,106	2,393	2,477	2,574
EBIT ¹	666.1	976	1,050	1,170	1,323	1,585	1,634	1,711
Net income ¹	481.8	827.6	860.7	803.2	854.7	1,023	1,046	1,115
Net Debt ¹	5,637	5,882	7,239	10,918	12,184	12,563	12,755	12,797
Reference price ²	115.86	226.73	147.18	160.33	149.60	147.27	147.27	147.27
Nbr of stocks (in thousands)	129,235	133,892	133,922	211,278	211,984	212,211	-	-
Announcement Date	2/22/21	2/23/22	2/22/23	2/27/24	2/25/25	-	-	-

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.	30.84x	15.2x	18.31x	4.44%	31.25B
PUBLIC STORAGE	29.05x	12.35x	17.42x	4.31%	49.74B
LINEAGE, INC.	-754x	2.87x	11.63x	5.1%	9.48B
CUBESMART	26.35x	11.42x	17.79x	5.14%	9.31B
SHURGARD SELF-STORAGE LTD.	15.27x	11.55x	19.46x	3.2%	4.23B
BIG YELLOW GROUP PLC	9.43x	10.72x	17x	5.11%	2.47B
NATIONAL STORAGE AFFILIATES TRUST	56.71x	7.85x	12.14x	7.25%	2.4B
NATIONAL STORAGE REIT	19.63x	13.3x	23.5x	4.72%	2.12B
SAFESTORE HOLDINGS PLC	9.48x	10.06x	18.39x	4.62%	1.95B
SMARTSTOP SELF STORAGE REIT, INC.	-20078.21x	9.65x	16.89x	-	1.36B
Average	-2,063.55x	10.50x	17.25x	4.88%	11.43B
Weighted average by Cap.	-274.93x	12.05x	17.29x	4.53%