The Discounted Cash Flow (DCF) valuation of Extra Space Storage Inc (EXR) is 168.13 USD. With the latest stock price at 152.59 USD, the upside of Extra Space Storage Inc based on DCF is 10.2%.
Based on the latest price of 152.59 USD and our DCF valuation, Extra Space Storage Inc (EXR) is a buy. buying EXR stocks now will result in a potential gain of 10.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 8.0% | 6.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 74.15 - 848.50 | 168.13 |
| Upside | -51.4% - 456.1% | 10.2% |