Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
233.27 USD403.67 USD545.13 USD
-65.03%
403.67 USDCurrent price is 65% below the base model value.
E
US
EXR.US · Extra Space Storage Inc.
US · US
Latest price141.18 USD
30D-8.35%
Vs. base value+53.3%
Research summary
EXR.US latest organized financial period shows revenue grew +3.7% YoY and net income grew +13.96% YoY. Current price is about 141 USD, while the model base case is about 92.11 USD; the current price sits +53.3% versus the base case. No structured non-recurring items are identified, so valuation defaults to reported figures. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue3B USD
Net income974M USD
Free cash flow2B USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:28
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price141.18 USD
Base value92.11 USD
Vs. base+53.3%
Price date2026/04/29
73.87 USD92.11 USD104.13 USD
+53.27%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
73.87 USD92.11 USD104.13 USD
+53.27%
92.11 USDCurrent price is 53.3% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth2.2%
Current price implies roughly 2.2% annualized FCF growth.
2.2%Current price implies roughly 2.2% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
53.86 USD53.86 USD53.86 USD
+162%
53.86 USDCurrent price is 162.1% above the base model value.
Updated: 2026/04/29 15:28
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
No structured non-recurring items identified. Valuation currently defaults to reported figures and does not claim one-time gains have been removed.
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 3B USD | 974M USD | - | 2B USD | 4.59 | - |
| 2024/12/31 | Annual | 3B USD | 855M USD | - | 2B USD | 4.03 | - |
| 2023/12/31 | Annual | 3B USD | 803M USD | - | 1B USD | 4.74 | - |
| 2022/12/31 | Annual | 2B USD | 861M USD | - | 1B USD | 6.41 | - |
| 2021/12/31 | Annual | 2B USD | 828M USD | - | 952M USD | 6.19 | - |
Ad placement