Valuation Extra Space Storage Inc.

Stocks

Real-time Estimate Cboe BZX Other stock markets 15:00:58 21/07/2026 BST			5-day change	1st Jan Change
146.64 ^USD	-0.43%		+0.63%	+12.43%

07-15	Jefferies Adjusts Extra Space Storage Price Target to $161 From $166, Maintains Buy Rating	MT
07-10	UBS Adjusts Price Target on Extra Space Storage to $163 From $158	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	30,357	19,711	33,874	31,713	27,639	31,115	-	-
Change	-	-35.07%	71.86%	-6.38%	-12.85%	12.58%	-	-
Enterprise Value (EV) ¹	36,239	26,949	44,792	43,897	40,731	44,272	44,357	44,441
Change	-	-25.63%	66.21%	-2%	-7.21%	8.69%	0.19%	0.19%
P/E	36.6x	23x	33.8x	37.1x	28.4x	32x	30.4x	28.9x
PBR	9.74x	6.05x	2.35x	2.27x	2.05x	2.46x	2.46x	2.47x
PEG	-	6.47x	-1.3x	-2.5x	2x	178.9x	5.79x	5.58x
Capitalization / Revenue	22.6x	11.9x	15.2x	11.3x	9.55x	10.5x	10.2x	9.66x
EV / Revenue	27x	16.3x	20.2x	15.7x	14.1x	14.9x	14.5x	13.8x
EV / EBITDA	29.8x	20.1x	26.7x	20.8x	18.5x	18.3x	17.9x	17.3x
EV / EBIT	37.1x	25.7x	38.3x	33.2x	28.8x	27.6x	26.6x	25.5x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	4.5	6	6.48	6.48	6.48	6.558	6.779	7.004
Rate of return	1.98%	4.08%	4.04%	4.33%	4.98%	4.45%	4.6%	4.76%
EPS ²	6.19	6.41	4.74	4.03	4.59	4.598	4.84	5.09
Distribution rate	72.7%	93.6%	137%	161%	141%	143%	140%	138%
Net sales ¹	1,341	1,655	2,223	2,803	2,895	2,966	3,055	3,221
EBITDA ¹	1,218	1,339	1,676	2,106	2,204	2,423	2,484	2,569
EBIT ¹	976	1,050	1,170	1,323	1,413	1,603	1,665	1,739
Net income ¹	827.6	860.7	803.2	854.7	974	1,005	1,057	1,116
Net Debt ¹	5,882	7,239	10,918	12,184	13,092	13,157	13,242	13,326
Reference price ²	226.73	147.18	160.33	149.60	130.22	147.28	147.28	147.28
Nbr of stocks (in thousands)	133,892	133,922	211,278	211,984	212,248	211,261	-	-
Announcement Date	23/02/22	22/02/23	27/02/24	25/02/25	19/02/26	-	-	-

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.	32.03x	14.93x	18.27x	4.45%	31.11B
PUBLIC STORAGE	30.14x	13.31x	18.62x	3.81%	55.4B
LINEAGE, INC.	-57.8x	3.29x	13.98x	4.92%	9.84B
CUBESMART	28.41x	11.36x	17.99x	5.13%	9.41B
NATIONAL STORAGE AFFILIATES TRUST	45.55x	8.98x	14.27x	5.18%	3.44B
BIG YELLOW GROUP PLC	13.02x	10.25x	16.64x	5.42%	2.31B
SMARTSTOP SELF STORAGE REIT, INC.	64.93x	9.52x	18.53x	4.9%	1.87B
SAFESTORE HOLDINGS PLC	10.12x	9.44x	17.12x	5.16%	1.78B
Average	20.80x	10.13x	16.93x	4.87%	14.4B
Weighted average by Cap.	23.37x	12.42x	17.88x	4.3%