As of 2025-05-16, the Intrinsic Value of Extra Space Storage Inc (EXR) is 167.31 USD. This EXR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 148.58 USD, the upside of Extra Space Storage Inc is 12.60%.
The range of the Intrinsic Value is 73.58 - 849.67 USD
Based on its market price of 148.58 USD and our intrinsic valuation, Extra Space Storage Inc (EXR) is undervalued by 12.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 73.58 - 849.67 | 167.31 | 12.6% |
| DCF (Growth 10y) | 133.63 - 1,217.32 | 265.20 | 78.5% |
| DCF (EBITDA 5y) | 146.80 - 200.47 | 164.03 | 10.4% |
| DCF (EBITDA 10y) | 195.48 - 288.14 | 228.74 | 54.0% |
| Fair Value | 77.57 - 77.57 | 77.57 | -47.79% |
| P/E | 93.55 - 146.16 | 129.60 | -12.8% |
| EV/EBITDA | 88.58 - 157.81 | 108.78 | -26.8% |
| EPV | 15.34 - 45.97 | 30.65 | -79.4% |
| DDM - Stable | 54.34 - 276.20 | 165.27 | 11.2% |
| DDM - Multi | 114.49 - 394.01 | 171.17 | 15.2% |
| Market Cap (mil) | 31,533.13 |
| Beta | 0.53 |
| Outstanding shares (mil) | 212.23 |
| Enterprise Value (mil) | 43,955.33 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.47% |
| Cost of Debt | 5.50% |
| WACC | 6.87% |