Valuation Extra Space Storage Inc.

Equities

Market Closed - Nyse Other stock markets 16:00:02 2026-01-21 EST			5-day change	1st Jan Change
145.42 ^USD	-0.08%		+3.50%	+11.67%

01-20	Truist Lifts Price Target on Extra Space Storage to $146 From $142, Keeps Hold Rating	MT
01-15	Goldman Sachs Adjusts Price Target on Extra Space Storage to $145 From $146, Maintains Neutral Rating	MT

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	30,888	30,888	-
Change	-	102.74%	-35.07%	71.86%	-6.38%	-2.6%	0%	-
Enterprise Value (EV) ¹	20,610	36,239	26,949	44,792	43,897	43,959	44,185	44,347
Change	-	75.83%	-25.63%	66.21%	-2%	0.14%	0.52%	0.37%
P/E ratio	31.2x	36.6x	23x	33.8x	37.1x	33.5x	30.1x	28.7x
PBR	5.97x	9.74x	6.05x	2.35x	2.27x	2.3x	2.38x	2.44x
PEG	-	0.5x	6.47x	-1.3x	-2.5x	4.32x	2.7x	5.81x
Capitalization / Revenue	12.9x	22.6x	11.9x	15.2x	11.3x	10.7x	10.5x	10.1x
EV / Revenue	17.8x	27x	16.3x	20.2x	15.7x	15.2x	15x	14.5x
EV / EBITDA	23.1x	29.8x	20.1x	26.7x	20.8x	18.5x	18.2x	17.7x
EV / EBIT	30.9x	37.1x	25.7x	38.3x	33.2x	28.1x	27.2x	26.5x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3.6	4.5	6	6.48	6.48	6.488	6.656	6.933
Rate of return	3.11%	1.98%	4.08%	4.04%	4.33%	4.46%	4.57%	4.76%
EPS ²	3.71	6.19	6.41	4.74	4.03	4.343	4.835	5.074
Distribution rate	97%	72.7%	93.6%	137%	161%	149%	138%	137%
Net sales ¹	1,158	1,341	1,655	2,223	2,803	2,893	2,953	3,051
EBITDA ¹	890.6	1,218	1,339	1,676	2,106	2,382	2,433	2,503
EBIT ¹	666.1	976	1,050	1,170	1,323	1,563	1,626	1,675
Net income ¹	481.8	827.6	860.7	803.2	854.7	950.1	1,054	1,105
Net Debt ¹	5,637	5,882	7,239	10,918	12,184	13,070	13,297	13,459
Reference price ²	115.86	226.73	147.18	160.33	149.60	145.53	145.53	145.53
Nbr of stocks (in thousands)	129,235	133,892	133,922	211,278	211,984	212,248	212,248	-
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.	33.51x	15.2x	18.45x	4.46%	30.89B
PUBLIC STORAGE	31.73x	12.43x	17.49x	4.26%	50.04B
CUBESMART	26.17x	10.92x	17.16x	5.38%	8.87B
LINEAGE, INC.	-63.04x	2.74x	11.44x	5.99%	8.06B
SHURGARD SELF-STORAGE LTD.	7.48x	10.65x	18.07x	3.65%	3.8B
BIG YELLOW GROUP PLC	10.95x	11.7x	18.72x	4.62%	2.74B
NATIONAL STORAGE AFFILIATES TRUST	51.25x	8.01x	12.51x	6.9%	2.54B
NATIONAL STORAGE REIT	22.86x	14.12x	25.59x	4.31%	2.59B
SAFESTORE HOLDINGS PLC	12.56x	11.03x	18.31x	3.96%	2.34B
Average	14.83x	10.75x	17.53x	4.84%	12.43B
Weighted average by Cap.	23.46x	12.21x	17.44x	4.57%