As of 2026-04-08, the Intrinsic Value of Extra Space Storage Inc (EXR) is 163.41 USD. This EXR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 132.95 USD, the upside of Extra Space Storage Inc is 22.90%.
The range of the Intrinsic Value is 79.36 - 539.21 USD
Based on its market price of 132.95 USD and our intrinsic valuation, Extra Space Storage Inc (EXR) is undervalued by 22.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 79.36 - 539.21 | 163.41 | 22.9% |
| DCF (Growth 10y) | 142.86 - 781.01 | 260.15 | 95.7% |
| DCF (EBITDA 5y) | 153.86 - 223.57 | 187.43 | 41.0% |
| DCF (EBITDA 10y) | 208.34 - 320.92 | 260.54 | 96.0% |
| Fair Value | 82.54 - 82.54 | 82.54 | -37.92% |
| P/E | 99.64 - 145.56 | 115.52 | -13.1% |
| EV/EBITDA | 76.63 - 136.48 | 104.82 | -21.2% |
| EPV | 27.03 - 62.37 | 44.70 | -66.4% |
| DDM - Stable | 53.19 - 207.73 | 130.46 | -1.9% |
| DDM - Multi | 126.74 - 338.48 | 179.44 | 35.0% |
| Market Cap (mil) | 28,071.06 |
| Beta | 0.46 |
| Outstanding shares (mil) | 211.14 |
| Enterprise Value (mil) | 41,162.76 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.53% |
| Cost of Debt | 5.60% |
| WACC | 6.87% |