Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Extra Space Storage Inc.
Bear Case (25th pct.)
-54.9% vs price
Base Case (Median)
-44.5% vs price
Bull Case (75th pct.)
-40.0% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $56.98 | -57.2% | High (40%) |
| PE Comparable | $69.39 | -47.9% | Medium (25%) |
| Growth Trajectory DCF | $26.57 | -80.1% | Medium (20%) |
| Graham Number | $80.47 | -39.6% | Low (10%) |
| EV/EBITDA | $78.42 | -41.1% | Medium (20%) |
| EV/FCF | $142.20 | 6.7% | Medium (20%) |
Based on 6 out of 7 methods, EXR appears overvalued at the current price of $133.25. The base case fair value of $73.91 implies 44.5% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.