EXR

SELL

Extra Space Storage Inc

Real Estate · Rank #323 · Analyzed Jul 13, 2026

$143.96

Current Price

$32.39

Intrinsic Value

-77.5%

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 77.5%

Fair Value Range

Low$18.14

Base (IV)$32.39

High$53.67

Entry Points

Conservative$12.70

Moderate$18.14

Aggressive$22.67

Quality & Moat Breakdown

Return on Equity6.8% → 0/1.0

Debt LevelD/E 98 → 0/1.0

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

Moat Strength3.0/5 → 0.5/1.0

Profit Margins27.1% → 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.