Extra Space Storage Inc. (EXR)
Real Estate Investment Trusts · Financial Services · $30.9B
Intrinsic Value (Consensus)
$110.37
Current Price
$146.40
Margin of Safety
-24.6%
24.6% Above Intrinsic Value
Value: $110
Price: $146
Valuation Model Estimates
Current Price: $146.40
DCF (Discounted Cash Flow)
$224.08
Graham Number
$81.05
Earnings Power Value
$44.56
Relative Value (P/E)
$91.80
Dividend Discount Model
$1620.00
Consensus Value
$110.37
Model Assumptions
Discount Rate
10.3%
Growth Rate
13.9%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
64
Profitability
15/25
Strength
24/25
Valuation
9/25
Growth
16/25
Financial Health Signals
Low debt — conservative balance sheet
Solid dividend yield (5.3%)
Key Financials
- EPS (TTM)
- $4.59
- EPS (Forward)
- $5.23
- Book Value
- $63.60
- P/E Ratio
- 20.0
- Forward P/E
- 17.6
- PEG Ratio
- —
- ROE
- 7.3%
- Debt/Equity
- 4%
- Revenue Growth
- 7.1%
- Earnings Growth
- 13.9%
- Dividend Yield
- 5.3%
- Beta
- 1.00
Similar Stocks (Financial Services)
AACBRArtius II Acquisitio...
$3.57+300%
ACGLNArch Capital Group L...
$225.25+300%
ACGLOArch Capital Group L...
$225.25+300%
AFGBAmerican Financial G...
$182.24+300%
AFGCAmerican Financial G...
$182.24+300%
Data last updated: 2026-06-16
Source: Yahoo Finance