Valuation Extra Space Storage Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2026-04-10 pm EDT			5-day change	1st Jan Change
138.87 ^USD	-0.24%		+3.74%	+6.64%

Mar. 26	Truist Cuts Price Target on Extra Space Storage to $140 From $145, Keeps Hold Rating	MT
Mar. 23	JPMorgan Adjusts Extra Space Storage's Price Target to $144 From $142, Keeps Neutral Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	30,357	19,711	33,874	31,713	27,639	29,329	-	-
Change	-	-35.07%	71.86%	-6.38%	-12.85%	6.11%	-	-
Enterprise Value (EV) ¹	36,239	26,949	44,792	43,897	40,731	42,277	42,343	42,470
Change	-	-25.63%	66.21%	-2%	-7.21%	3.8%	0.16%	0.3%
P/E ratio	36.6x	23x	33.8x	37.1x	28.4x	30x	28.4x	26.7x
PBR	9.74x	6.05x	2.35x	2.27x	2.05x	2.32x	2.34x	2.38x
PEG	-	6.47x	-1.3x	-2.5x	2x	38.98x	4.91x	4.15x
Capitalization / Revenue	22.6x	11.9x	15.2x	11.3x	9.55x	9.91x	9.63x	9.23x
EV / Revenue	27x	16.3x	20.2x	15.7x	14.1x	14.3x	13.9x	13.4x
EV / EBITDA	29.8x	20.1x	26.7x	20.8x	18.5x	17.6x	17x	16.5x
EV / EBIT	37.1x	25.7x	38.3x	33.2x	28.8x	26.3x	25.4x	24.1x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	4.5	6	6.48	6.48	6.48	6.615	6.894	7.184
Rate of return	1.98%	4.08%	4.04%	4.33%	4.98%	4.76%	4.96%	5.17%
EPS ²	6.19	6.41	4.74	4.03	4.59	4.625	4.893	5.208
Distribution rate	72.7%	93.6%	137%	161%	141%	143%	141%	138%
Net sales ¹	1,341	1,655	2,223	2,803	2,895	2,961	3,045	3,179
EBITDA ¹	1,218	1,339	1,676	2,106	2,204	2,409	2,484	2,581
EBIT ¹	976	1,050	1,170	1,323	1,413	1,606	1,667	1,765
Net income ¹	827.6	860.7	803.2	854.7	974	1,006	1,070	1,122
Net Debt ¹	5,882	7,239	10,918	12,184	13,092	12,948	13,014	13,141
Reference price ²	226.73	147.18	160.33	149.60	130.22	138.87	138.87	138.87
Nbr of stocks (in thousands)	133,892	133,922	211,278	211,984	212,248	211,197	-	-
Announcement Date	2/23/22	2/22/23	2/27/24	2/25/25	2/19/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EXTRA SPACE STORAGE INC.	30.02x	14.28x	17.55x	4.76%	29.33B
PUBLIC STORAGE	29.92x	12.55x	17.82x	4.1%	51.78B
CUBESMART	27.42x	10.87x	17.22x	5.5%	8.86B
LINEAGE, INC.	-57.94x	2.82x	12.08x	6.17%	7.8B
SHURGARD SELF-STORAGE LTD.	8.8x	9.42x	16.06x	4.25%	3.27B
NATIONAL STORAGE AFFILIATES TRUST	69.81x	8.76x	13.9x	5.57%	3.17B
NATIONAL STORAGE REIT	22.88x	14.66x	25.89x	4.2%	2.78B
BIG YELLOW GROUP PLC	10.17x	10.39x	16.67x	5.36%	2.35B
SAFESTORE HOLDINGS PLC	9.59x	10.14x	17.48x	4.59%	2.03B
SMARTSTOP SELF STORAGE REIT, INC.	74.46x	9.66x	16.89x	5.53%	1.77B
Average	22.51x	10.36x	17.16x	5%	11.31B
Weighted average by Cap.	23.96x	11.92x	17.30x	4.63%