Valuation Extra Space Storage Inc.

Stocks

Real-time Estimate Cboe BZX 13:26:55 2026-10-28 EDT			5-day change	1st Jan Change
147.92 ^USD	+2.33%		+5.64%	+13.47%

10:25am	Evercore ISI Adjusts Price Target on Extra Space Storage to $146 From $142	MT
10-27	Extra Space Storage Q3 Core FFO, Revenue Rise	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	30,539	-	-
Change	-	-35.07%	71.86%	-6.38%	-12.85%	10.49%	-	-
Enterprise Value (EV) ¹	36,239	26,949	44,792	43,897	40,731	43,655	43,718	43,947
Change	-	-25.63%	66.21%	-2%	-7.21%	7.18%	0.14%	0.52%
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	9.97x	9.55x
EV / Revenue	27x	16.3x	20.2x	15.7x	14.1x	14.6x	14.3x	13.7x
EV / EBITDA	29.8x	20.1x	26.7x	20.8x	18.5x	18x	17.4x	17.2x
EV / EBIT	37.1x	25.7x	38.3x	33.2x	28.8x	26.9x	26x	25.3x
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	2,984	3,063	3,199
EBITDA ¹	1,218	1,339	1,676	2,106	2,204	2,430	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.	30.95x	14.66x	17.85x	4.51%	30.54B
WELLTOWER INC.	78.26x	12.34x	32.3x	1.39%	166B
EQUINIX, INC.	58.26x	11.69x	22.77x	2.07%	98.61B
AMERICAN TOWER CORPORATION	26.57x	10.98x	16.7x	3.89%	85.66B
DIGITAL REALTY TRUST, INC.	61.94x	12.03x	22.3x	2.74%	66.41B
PUBLIC STORAGE	33.31x	14.01x	19.73x	3.85%	58.38B
VENTAS, INC.	150.93x	7.89x	21.69x	2.5%	42.75B
CROWN CASTLE INC.	45.6x	13.69x	20.35x	4.84%	37.43B
IRON MOUNTAIN INCORPORATED	62.44x	6.48x	17.43x	3.05%	34.34B
VICI PROPERTIES, INC.	8.62x	10.16x	12.33x	7.7%	26.1B
Average	55.69x	11.39x	20.34x	3.65%	64.62B
Weighted average by Cap.	59.64x	11.67x	22.94x	2.95%