Intrinsic Value of S&P & Nasdaq Contact Us

Extra Space Storage Inc. EXR NYSE

NYSE • Real Estate • REIT - Industrial • US • USD

SharesGrow Score
58/100
3/7 Pass
SharesGrow Intrinsic Value
$124.43
-12%
Analyst Price Target
$150.13
+6.2%
SharesGrow 7-Criteria Score All 7 criteria scored · valuation-related highlighted on this page

Extra Space Storage Inc. (EXR) trades at a trailing P/E of 29.8, forward P/E of 30.1. Trailing earnings yield is 3.36%, forward earnings yield 3.32%. PEG 2.14. Graham Number is $83.71.

Criteria proven by this page:

  • VALUE (33/100, Fail) — PEG > 2.0 means the stock is expensive even after accounting for growth (PEG 2.14).
  • PEG Ratio 2.14 — above 2.0 suggests expensive relative to earnings growth.
  • Trailing Earnings Yield 3.36% — roughly competitive with bond yields (~4.3%), moderate risk-reward.
  • Analyst consensus target $150.13 (+6.2% upside) — modest upside expected.

Overall SharesGrow Score: 58/100 with 3/7 criteria passed.

SharesGrow 7-Criteria Score
58/100
SG Score
View full scorecard →
VALUE
33/100
Price-to-Earnings & upside
Proven by this page
~
FUTURE
40/100
Analyst consensus
→ Forecast
PAST
100/100
→ Income
HEALTH
33/100
Debt-to-Equity & liquidity
→ Health
MOAT
44/100
→ Income
GROWTH
73/100
→ Income
INCOME
85/100
→ Income

Valuation Snapshot — EXR

Valuation Multiples
P/E (TTM)29.8
Forward P/E30.1
PEG Ratio2.14
Forward PEG13.09
P/B Ratio2.16
P/S Ratio8.57
EV/EBITDA13.7
Per Share Data
EPS (TTM)$4.60
Forward EPS (Est.)$4.70
Book Value / Share$67.68
Revenue / Share$15.96
FCF / Share$8.72
Yields & Fair Value
Earnings Yield3.36%
Forward Earnings Yield3.32%
Dividend Yield4.72%
Graham Number$83.71
SharesGrow IV$124.43 (-12%)
Analyst Target$150.13 (+6.2%)

Historical Valuation

Year P/E (TTM) PEG Ratio P/B Ratio P/S Ratio Dividend Yield
2016 26.4 0.31 4.30 9.62 3.81%
2017 23.0 0.77 4.69 9.83 3.57%
2018 27.6 -2.05 4.75 9.46 3.71%
2019 32.2 -105.76 5.33 10.26 3.38%
2020 31.2 2.32 5.89 10.89 3.12%
2021 36.5 0.54 9.70 18.79 1.99%
2022 22.9 6.77 6.05 10.04 4.08%
2023 33.8 -1.30 1.89 10.37 3.86%
2024 37.0 -2.47 2.27 9.48 4.34%
2025 28.3 2.04 2.05 8.17 4.98%

EPS: Actual vs Estimates

P/E Ratio & Earnings Yield

Earnings Per Share (EPS) History

Year EPS (Diluted) Revenue Net Income Net Margin
2016 $2.91 $991.88M $366.13M 36.9%
2017 $3.76 $1.11B $479.01M 43.3%
2018 $3.12 $1.2B $415.29M 34.7%
2019 $3.24 $1.31B $419.97M 32.1%
2020 $3.71 $1.36B $481.78M 35.5%
2021 $6.19 $1.58B $827.65M 52.5%
2022 $6.41 $1.92B $860.69M 44.7%
2023 $4.74 $2.56B $803.2M 31.4%
2024 $4.03 $3.26B $854.68M 26.2%
2025 $4.59 $3.38B $974M 28.8%

Analyst Estimates

Year EPS (Avg) EPS Range Revenue (Avg) Revenue Range Analysts
2026 $4.70 $4.66 – $4.74 $3.46B $3.38B – $3.5B 6
2027 $4.90 $4.80 – $4.96 $3.56B $3.47B – $3.63B 7
2028 $5.28 $4.97 – $5.53 $3.73B $3.67B – $3.78B 5
2029 $5.25 $5.13 – $5.33 $4.08B $4.01B – $4.13B 1
2030 $5.49 $5.37 – $5.58 $4.26B $4.19B – $4.31B 1
Contact Us
🎓
SharesGrow Academy
Learn how to calculate Intrinsic Value and find undervalued stocks.
Weekly live sessions
Send us a message