Extra Space Storage
S&P 500
$138.55
+1.54%
Delayed · cached 15 min
Fair value analysis
EXR
Extra Space Storage
$136.45
Close used for this calculation
$123.96Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
51/100
Quality radar
Consensus fair value
$123.96
Near FV▼ -9.2% against the close used
Model range $20.29 – $349.99
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
All valuation models
DCF Valuation
$120.52
-11.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$78.79
-42.3%
√(22.5 × EPS × BVPS)
EPS=4.59, BVPS=60.11 · outside Graham range (P/E 29.7, P/B 2.3) — asset-light, treat as a rough floor
P/E Fair Value
$91.80
-32.7%
EPS × 20x (sector P/E)
EPS=4.59, Sector P/E=20x
Peter Lynch (PEG)
$48.20
-64.7%
EPS × Growth% (PEG = 1 is fair)
EPS=4.59, g=10.5%
EV/EBITDA
$152.92
+12.1%
(EBITDA × 15.3x − Net Debt) ÷ Shares
EBITDA=2.13B
Dividend Discount (DDM)
$349.99
+156.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=6.48, r=10%, g=8%
Book Value (P/B)
$20.29
-85.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=60.11, ROE=7.4%, g=6%, r=10%
Reverse DCF
$136.45
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.5% | Historical: 10.5%
Margin of Safety
$72.78
-46.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=97.04, MoS=25%
Computed on September 11, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.