The Discounted Cash Flow (DCF) valuation of Extra Space Storage Inc (EXR) is 162.08 USD. With the latest stock price at 136.36 USD, the upside of Extra Space Storage Inc based on DCF is 18.9%.
Based on the latest price of 136.36 USD and our DCF valuation, Extra Space Storage Inc (EXR) is a buy. buying EXR stocks now will result in a potential gain of 18.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 8.2% | 7.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 69.45 - 847.48 | 162.08 |
| Upside | -49.1% - 521.5% | 18.9% |