The Discounted Cash Flow (DCF) valuation of Extra Space Storage Inc (EXR) is 200.01 USD. With the latest stock price at 160.38 USD, the upside of Extra Space Storage Inc based on DCF is 24.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.6% | 6.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 85.24 - 2,020.99 | 200.01 |
| Upside | -46.8% - 1160.1% | 24.7% |