Extra Space Storage Inc.

Extra Space Storage Inc.

EXRยทNYSE

$144.61

+1.6%
Real EstateREIT - Industrial

Extra Space Storage Inc., headquartered in Salt Lake City, Utah, is a self-administered and self-managed REIT and a member of the S&P 500. As of September 30, 2020, the Company owned and/or operated 1,906 self-storage stores in 40 states, Washington, D.C. and Puerto Rico. The Company's stores comprise approximately 1.4 million units and approximately 147.5 million square feet of rentable space. The Company offers customers a wide selection of conveniently located and secure storage units across the country, including boat storage, RV storage and business storage. The Company is the second largest owner and/or operator of self-storage stores in the United States and is the largest self-storage management company in the United States.

At a Glance

Live Snapshot
Market Cap$30.55B
EPS4.5900
P/E Ratio31.51
Earnings Date07/29/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is elevated (P/E 31.5).

Valuation inputs: P/E 31.5, earnings yield +3.2%, momentum +1.6%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is soft (ROE +7.2%, ROIC +4.9%).

Profitability stack: net margin +28.8%, ROE +7.2%, ROIC +4.9%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Downside profile looks controlled across current risk inputs.

Risk factors: liabilities/assets +51.1%, momentum +1.6%, net margin +28.8%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

exr

Extra Space Storage Inc. Market vs Earnings Trajectory

EXR ยท NYSE

Loading price and EPS data...

Extra Space Storage Inc.

Extra Space Storage Inc. Fair Value Envelope

EXR ยท NYSE

Our analysis suggests that EXR has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $144.61, this represents a potential HIDDEN relative to our calculated worth for Extra Space Storage Inc..

Intrinsic Value
Current Price: $144.61
3Y-28.0%
5Y+24.0%
10Y+57.0%
3Y+72.0%
5Y+145.0%
10Y+236.0%
3Y+13.0%
5Y+102.0%
10Y+166.0%
3Y+49.0%
5Y+140.0%
10Y+243.0%
3Y+51.0%
5Y+139.0%
10Y+242.0%
3Y+141.0%
5Y+211.0%
10Y+313.0%
Extra Space Storage Inc.

Extra Space Storage Inc. Profit Bridge

EXR ยท NYSE
Revenue3.38B
Cost of Goods Sold (2.42B)
Gross Profit960.17M
Operating Expenses (-528.83M)
Operating Income1.49B
Interest Expense (635.13M)
Other Income/Expense-424.90M
Pretax Income1.06B
Income Tax (41.56M)
Net Income974.00M
Net Income
974.00M

Profitability Analysis

Gross Margin

28.4%

Moderate margins typical of competitive industries. Monitor for pricing pressure or rising costs.

Operating Margin

44.1%

Outstanding operational efficiency. The company generates substantial profit from core operations.

Net Profit Margin

28.8%

Exceptional profitability. The company converts a significant portion of revenue to bottom-line earnings.

Effective Tax Rate

3.9%

Below-average tax rate suggests effective tax planning, favorable jurisdictions, or tax credits.

Profitability Insight

Efficient profit conversion: Minimal margin compression from gross to net indicates lean operations and favorable tax/interest environment.

28.43%
Gross Profit Margin
-63%
3Y-64.0%
5Y-62.0%
10Y-62.0%
44.09%
Operating Profit Margin
11%
3Y-18.0%
5Y-9.0%
10Y-2.0%
28.84%
Net Profit Margin
13%
3Y-34.0%
5Y-17.0%
10Y-21.0%
7.25%
Return on Equity
18%
3Y-73.0%
5Y-62.0%
10Y-56.0%
3.33%
Return on Assets
12%
3Y-53.0%
5Y-35.0%
10Y-36.0%
4.89%
Return on Invested Capital
9%
3Y-43.0%
5Y-31.0%
10Y-21.0%
EXR

Extra Space Storage Inc. Cash Conversion Engine

EXR ยท NYSE
Net Income1.02B
Depreciation & Amortization715.18M
Stock-Based Compensation35.54M
Change in Working Capital-21.15M
Others98.09M
Capital Expenditures-21.14M
Free Cash Flow1.83B

Cash Flow Quality Analysis

FCF Conversion Rate

178.9%

Excellent cash generation. The company converts earnings to cash at or above 100%, indicating high-quality earnings.

CapEx Intensity

1.1%

Asset-light business model. Low capital requirements leave more cash available for shareholders and growth investments.

FCF Growth Trend

-2.0%

Flat FCF growth. Stable but not expandingโ€”monitor for signs of business maturity or temporary headwinds.

Working Capital Impact

-$21.15M

Minimal working capital impact on FCF. Changes in operating assets and liabilities well-managed.

Cash Flow Quality Insight

Asset-light with strong cash conversion: Low capital requirements combined with efficient cash generation creates significant shareholder value through dividends, buybacks, or strategic investments.

exr

Extra Space Storage Inc. Funding & Solvency Profile

EXR ยท NYSE
Cash & Cash Equivalents138.99M
Net Receivables0.00
Inventory0.00
Other Current Assets0.00
Total Current Assets139 M
Property, Plant & Equipment24.93B
Goodwill & Intangible Assets0.00
Long-Term Investments2.83B
Other Non-Current Assets1.21B
Total Non-Current Assets29 B
Total Assets
29.10B

Financial Health Analysis

Current Ratio

0.37x

Warning: Liquidity concerns. Current assets may not be sufficient to cover short-term obligations.

Debt-to-Equity Ratio

1.05x

Elevated leverage. Debt exceeds equity, which amplifies both gains and risks. Monitor debt servicing ability.

Working Capital

-235828000

Negative working capital indicates short-term liabilities exceed short-term assetsโ€”potential liquidity stress.

Asset Composition

0% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

Financial Health Insight

Negative working capital with limited cash reserves requires immediate attentionโ€”potential liquidity crisis if not addressed promptly.

exr

Extra Space Storage Inc. Street Expectations Map

EXR ยท NYSE

Wall Street analysts project that EXR stock may experience modest gains over the coming 12 months. The consensus 1-year price target stands at 151.88, with estimates ranging from a low of 140.00 to a high of 164.00.

Lowest Target
140.00
-3.19%
Consensus Target
151.88
5.03%
Highest Target
164.00
13.41%

The consensus 1-year price target stands at 151.88, with estimates ranging from a low of 140.00 to a high of 164.00.

Analyst Consensus Analysis

Upside Potential

+5.0%

Moderate upside. Analysts expect positive returns but with limited margin of safety. Consider entry timing.

Analyst Agreement

15.8% spread

High analyst agreement. Narrow target range indicates strong consensus on valuation, suggesting clear investment thesis and predictable outlook.

Risk-Reward Profile

4.21x

Favorable risk-reward. Potential upside significantly exceeds downside risk, offering asymmetric return profile attractive for risk-tolerant investors.

Analyst Conviction

High

Positive outlook with reasonable agreement. Analysts generally optimistic about prospects with manageable uncertainty.

Market Sentiment Insight

Monitor and evaluate: Current analyst consensus suggests limited conviction or near-term catalysts. Stay informed on company developments and reassess positioning as new information emerges.

exr

Extra Space Storage Inc. Insider Positioning

EXR ยท NYSE

During the last 12 months, insiders have sold $3.25M worth of EXR shares, with no buying activity reported.

3 Months

Bought

0

0.00

Sold

7.5K

1.07M

Net Activity

-1.1M

-$1.07M

3-6 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

6-9 Months

Bought

0

0.00

Sold

7.5K

1.06M

Net Activity

-1.1M

-$1.06M

9-12 Months

Bought

0

0.00

Sold

7.5K

1.13M

Net Activity

-1.1M

-$1.13M

Top Buyers

No buying activity

Top Sellers

1
MJD

Margolis Joseph D

Director, Officer: Chief Executive Officer

22.5K sharesโ€ข3 transactions

$3.25M

Insider Activity Analysis

Net Insider Sentiment

Bearish

Strong bearish signal with $3.25M net selling. Heavy insider selling may indicate concerns about valuation or near-term prospects.

Buy/Sell Ratio

0.00:1

Very poor ratio. Heavy selling with minimal buying suggests insiders may be concerned about valuation or outlook.

Recent Trend (3 Months)

$1.07M

Heavy recent selling activity. Recent insider sales notably exceed purchasesโ€”may warrant investigation into company developments.

Insider Participation

High Selling

1 insider sellers vs. 0 buyers. Widespread selling across multiple insiders may signal concerns.

Insider Activity Insight

Persistent selling pressure: Consistent insider selling with weak buy/sell ratio suggests insiders may be capitalizing on current valuation. Exercise caution and review recent earnings quality and management commentary.

1.24%
Dividend Yield
3Y+23.0%
5Y+64.0%
10Y+47.0%
ย 

exr Dividend History

EXR
10Y CAGR +8%
Latest $1.62
Annual $8.1
5 year growth trend
Last Period: +0%