Extra Space Storage Inc. (EXR)
NYSE · Real Estate · market cap 31.85B
Share price
$139.03
At the last nightly close
Intrinsic value
$62.50
A single conservative estimate.
Margin of safety
-55.0%
($62.50 − $139.03) ÷ $139.03
EV / EBIT
n/a
Not ranked: reit sector.
How these numbers are computed
The valuations are calculated in Python from filed accounts, not written by a language model. Three methods run side by side: earnings power value, which capitalises a normalised operating profit; a free-cash-flow model; and the Graham Number as an asset-side cross-check. The conservative figure above is the low end of what they agree on.
The frame gives no credit for growth. A company that compounds will therefore read as expensive against it — that is deliberate. It is a price-discipline floor, not a price target, and it is not a view on what the shares will do.
The EV/EBIT ranking uses the median operating profit of up to fifteen fiscal years — a full cycle — where the free screeners use the last twelve months. When the data cannot support a method, the figure reads n/a rather than a number: a free-cash-flow valuation on a bank, a PEG on erratic earnings, a multiple on a company with no operating profit to speak of.
Fundamentals from SEC EDGAR. Prices, market data and technicals from yfinance. Valuation computed 2026-08-28.
Key metrics
Market position
Annual financials
| Period | Revenue | Operating income | Net income | EPS | Free cash flow |
|---|---|---|---|---|---|
| 2025-FY | 3.38B | 1.49B | 974.0M | 4.59 | 1.83B |
| 2024-FY | 3.26B | 1.40B | 854.7M | 4.03 | 1.87B |
| 2023-FY | 2.56B | 1.24B | 803.2M | 4.74 | 1.39B |
| 2022-FY | 1.92B | 1.04B | 860.7M | 6.41 | 1.22B |
| 2021-FY | 1.58B | 976.0M | 827.6M | 6.19 | n/a |
Filed figures from SEC EDGAR, in the reporting currency.
Next earnings
Recent news
- Extra Space Storage (EXR) Stock News & Updates | StockTitanstocktitan.net
- Extra Space Storage (EXR) Stock Could Be Cheap On Cash Flow Yet Fair On Earnings - Simply Wall St Newssimplywall.st
- Extra Space Storage (EXR) Stock Price, News & Analysismarketbeat.com
- Extra Space Storage - EXR - Stock Price & News | The Motley Foolfool.com
- Extra Space Storage Inc. (EXR) Stock Price, News, Quote & History - Yahoo Financefinance.yahoo.com
Headlines link to their source. Sperio does not republish article text.
The figures above are the arithmetic. To see what a board of eight AI agents makes of them — macro, sector, filings, news and a devil's advocate whose only job is to attack the thesis — run the full analysis on EXR.
Run the board on EXR10 free analyses · no signup, no card
This page presents computed figures and filed financial data for information only. It is not investment advice, not a recommendation to buy or sell any security, and not a statement about what these shares will do. Sperio is a research tool, not an investment adviser. Figures are derived automatically from public filings and market data and may be incomplete, out of date or wrong. See the Terms & Disclaimer.