EXR

SELL

Extra Space Storage Inc

Real Estate · Rank #285 · Analyzed Oct 18, 2026

$139.61

Current Price

$39.38

Intrinsic Value

-71.8%

Upside/Downside

2/10

Score

2/5

Quality

Analysis Summary

Valuation Consensus0/3 methods agree

Quality Score2/5.0

Framework RatingSELL

Price vs Intrinsic ValueOvervalued by 71.8%

Fair Value Range

Low$26.65

Base (IV)$39.38

High$53.67

Entry Points

Conservative$18.66

Moderate$26.65

Aggressive$27.56

Quality & Moat Breakdown

Return on Equity7.0% → 0/1.0

Debt LevelD/E 102 → 0/1.0

Revenue QualityGrowth 9.0%, margin Δ-17.5% → 0.5/1.0

Moat Strength3.0/5 → 0.5/1.0

Profit Margins27.3% → 1.0/1.0

Methodology

This analysis uses a unified valuation framework combining three methods, Discounted Cash Flow (3-scenario), Earnings Power Value, and Asset Valuation, with a quality scoring overlay. A stock needs 2/3 valuation methods to agree and a quality score ≥ 3.5/5 for a BUY rating.

Learn how this framework works →

This is a personal analysis tool, not financial advice. Do your own research before making investment decisions.