EXR

SELL

Extra Space Storage Inc

Real Estate · Rank #299 · Analyzed Apr 20, 2026

$145.36

Current Price

$133.31

Intrinsic Value

+81.6%

Upside/Downside

2/10

Score

2/5

Quality

Analysis Summary

Valuation Consensus0/3 methods agree

Quality Score2/5.0

Framework RatingSELL

Price vs Intrinsic ValueUndervalued by 81.6%

Fair Value Range

Low$41.38

Base (IV)$133.31

High$263.98

Entry Points

Conservative$41.38

Moderate$87.34

Aggressive$133.31

Quality & Moat Breakdown

Return on Equity7.0% → 0/1.0

Debt LevelD/E 99 → 0/1.0

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

Moat Strength3.0/5 → 0.5/1.0

Profit Margins28.3% → 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.