Is EXR undervalued or overvalued?
As of 2025-03-24, the Intrinsic Value of Extra Space Storage Inc (EXR) is 191.39 USD. This EXR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 143.80 USD, the upside of Extra Space Storage Inc is 33.10%. This means that EXR is undervalued by 33.10%.
The range of the Intrinsic Value is 83.10 - 1,309.81 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 83.10 - 1,309.81 | 191.39 | 33.1% |
| DCF (Growth 10y) | 139.25 - 1,781.03 | 284.94 | 98.1% |
| DCF (EBITDA 5y) | 146.99 - 193.33 | 163.22 | 13.5% |
| DCF (EBITDA 10y) | 192.56 - 274.08 | 223.71 | 55.6% |
| Fair Value | 72.74 - 72.74 | 72.74 | -49.42% |
| P/E | 86.92 - 143.87 | 125.03 | -13.1% |
| EV/EBITDA | 91.91 - 151.99 | 109.49 | -23.9% |
| EPV | 19.74 - 51.69 | 35.71 | -75.2% |
| DDM - Stable | 55.63 - 334.50 | 195.06 | 35.6% |
| DDM - Multi | 122.58 - 489.12 | 187.45 | 30.4% |
| Market Cap (mil) | 30,485.60 |
| Beta | 0.90 |
| Outstanding shares (mil) | 212.00 |
| Enterprise Value (mil) | 42,669.40 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.08% |
| Cost of Debt | 5.50% |
| WACC | 6.58% |