TopFunds

Extra Space Storage

NYSE: EXR

Stock price

136.71 USD

(-24.1%) 5 years

Self-Storage REITsREIT - Industrial

Insider Transactions

5Y price score: (33)
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: -24.1%
DATE RANGE:
USD PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
DateActionSharesPriceShare ValueHoldingNameTitleSource
11-jun.-26Sale(3,300)150.0(495,000)37,374McNeal Gwyn Goodsonofficer: EVP/Chief Legal Officerlink
14-may.-26Award1,407142.2200,061407,088Woolley Kenneth M.directorlink
14-may.-26Award1,407142.2200,0611,407PITTMAN RAYMOND Jdirectorlink
14-may.-26Award1,407142.2200,0611,407Maggelet Crystal Calldirectorlink
14-may.-26Award1,407142.2200,0617,016Harnett Suedirectorlink
14-may.-26Award1,407142.2200,0617,339Bonner Joseph Jdirectorlink
14-may.-26Award1,407142.2200,0617,597Vander Ploeg Juliadirectorlink
14-may.-26Award1,407142.2200,06146,527Saffire Josephdirectorlink
14-may.-26Award1,407142.2200,06115,487Barberio Mark Gdirectorlink
14-may.-26Award1,407142.2200,0618,514CRITTENDEN GARY Ldirectorlink

125.7

52-week range

158.8

136.71

Your model inputs

Required return / cost of capital
%
FCFF terminal growth rate
%

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Set price notification

Valuation

Free Cash Flow Yield

Help
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more

5.9 %

Dividend Yield TTM

4.7 %

Market cap $

$ 28,883

Price / Earnings TTM

Help
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more

30.6

Price / Book TTM

2.2

PEG TTM

Help
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more

2.2

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

0.4 %

(7.5) %

137.3 %

Free cash flow per share growth

(2.1) %

46.4 %

204.4 %

Earnings per share growth

5.9 %

23.7 %

194.2 %

Dividends

Previous dividend:1.62 per share, Paid, Ex-div date Jun 15, 2026
Next dividend:1.62 per share, Declared, Ex-div date Sep 15, 2026

Analyst ratings

Price Target Low

148

Price Target High

172

Price Target Median

159

Buy

13

Hold

15

Sell

0

Financials

all figures in USD Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
1.6
2.9
3.8
3.1
3.2
3.7
6.2
6.4
4.7
4
4.6
11.4%
6.1
6.7
7.4
8.1
8.9
8.7
02FCF per share
2.8
4.2
4.4
5.1
5.1
5.9
6.8
8.6
8.2
8.8
8.6
11.8%
9.5
10.5
11.5
12.6
13.9
13.6
03Dividends per share
Help
Adjusted for splitsLearn more
2.2
2.9
3.1
3.4
3.6
3.6
4.5
6
6.5
6.5
6.5
11.2%
-
-
-
-
-
-
04Dividends payout, %
142.1%
100.5%
82.1%
102.3%
109.1%
97.1%
72.6%
93.6%
130.3%
160.9%
141.1%
(0.1)%
-
-
-
-
-
-
05Revenue
$ 794.6
$ 1,005
$ 1,120
$ 1,211
$ 1,320
$ 1,379
$ 1,610
$ 1,966
$ 2,615
$ 3,338
$ 3,378
15.6%
$ 3,903
$ 4,511
$ 5,214
$ 6,025
$ 6,963
$ 7,172
06ㅤ% Change
-
26.5%
11.5%
8.1%
9%
4.5%
16.8%
22.1%
33%
27.6%
1.2%
15.6%
15.6%
15.6%
15.6%
15.6%
15.6%
15.6%
07Net Income
189.5
366.1
479
415.3
420
481.8
827.6
860.7
803.2
854.7
974
17.8%
1,364
1,577
1,822
2,106
2,434
2,507
08ㅤ% Margin
23.8%
36.4%
42.8%
34.3%
31.8%
35%
51.4%
43.8%
30.7%
25.6%
28.8%
35% A
35%
35%
35%
35%
35%
35%
09CFO
367.3
539.3
597.4
677.8
707.7
771.2
952.4
1,238
1,403
1,887
1,850
17.6%
2,150
2,485
2,872
3,319
3,835
3,950
10ㅤ% Of revenue
46.2%
53.7%
53.3%
56%
53.6%
55.9%
59.2%
63%
53.6%
56.6%
54.8%
55.1% A
55.1%
55.1%
55.1%
55.1%
55.1%
55.1%
11CAPEX
(7.4)
(5)
(7.8)
(4.3)
(7.8)
(7.1)
(3.7)
(22.8)
(16)
(20.5)
(21.1)
11.1%
(23.5)
(26.1)
(29)
(32.2)
(35.8)
(39.7)
12ㅤ% Change
-
(32.7)%
57.4%
(45)%
80.7%
(8.6)%
(48.4)%
524%
(30)%
28.3%
3.1%
11.1% A
11.1%
11.1%
11.1%
11.1%
11.1%
11.1%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
359.9
534.3
589.6
673.5
699.9
764.1
948.8
1,215
1,387
1,867
1,829
17.7%
2,127
2,459
2,843
3,286
3,800
3,911
14Total assets
6,071
7,091
7,455
7,848
8,532
9,396
10,475
12,168
27,456
28,848
29,264
17%
34,248
40,081
46,908
54,898
64,248
75,190
15ㅤ% Change
-
16.8%
5.1%
5.3%
8.7%
10.1%
11.5%
16.2%
125.7%
5.1%
1.4%
17%
17%
17%
17%
17%
17%
17%
16Total liabilities
3,699
4,495
4,731
5,063
5,611
6,460
6,689
8,089
12,042
13,989
14,940
15%
17,485
20,463
23,948
28,027
32,800
38,386
17ㅤ% Of assets
60.9%
63.4%
63.5%
64.5%
65.8%
68.8%
63.9%
66.5%
43.9%
48.5%
51.1%
51.1% A
51.1%
51.1%
51.1%
51.1%
51.1%
51.1%
18Shareholders Equity
2,373
2,596
2,724
2,785
2,922
2,936
3,786
4,078
15,414
14,859
14,324
19.7%
16,764
19,619
22,960
26,871
31,448
36,804
19Net Debt
3,460
4,262
4,499
4,754
5,256
5,901
6,120
7,468
11,154
12,890
14,833
15.7%
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
126,919
125,948
134,156
133,159
136,434
129,585
140,016
141,681
169,221
211,578
211,851
5.3%
222,987
234,709
247,048
260,034
273,704
288,092
21ㅤ% Change
-
(0.8)%
6.5%
(0.7)%
2.5%
(5)%
8.1%
1.2%
19.4%
25%
0.1%
5.3%
5.3%
5.3%
5.3%
5.3%
5.3%
5.3%
22ROA
3.1%
5.2%
6.4%
5.3%
4.9%
5.1%
7.9%
7.1%
2.9%
3%
3.3%
-
4%
3.9%
3.9%
3.8%
3.8%
3.3%
23ROE
8%
14.1%
17.6%
14.9%
14.4%
16.4%
21.9%
21.1%
5.2%
5.8%
6.8%
-
8.1%
8%
7.9%
7.8%
7.7%
6.8%
24Interest coverage
3
3.2
3.4
3.4
3.3
3.9
5.9
4.8
2.7
2.2
2.3
-
-
-
-
-
-
-
25Dividend Yield
2.6%
3.8%
3.6%
3.7%
3.4%
3.1%
2%
4.1%
3.9%
4.3%
5%
-
-
-
-
-
-
-
26P/E Ratio
55.8
26.5
23.1
27.6
32.3
31.2
36.6
23
33.8
37.1
28.4
-
-
-
-
-
-
-
27Stock price range
59-90
69-94
72-88
78-101
87-124
75-119
109-227
145-222
103-169
132-183
127-161
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
10,569
9,662
11,016
11,460
13,541
15,009
30,240
19,730
27,131
31,652
27,587
10.1%
31,452
35,991
40,984
46,477
52,519
-
29FCF Yield
3.4%
5.5%
5.4%
5.9%
5.2%
5.1%
3.1%
6.2%
5.1%
5.9%
6.6%
6.9%
6.8%
6.8%
6.9%
7.1%
7.2%
-
30Average stock price
74.6
81.6
79.8
89.3
105.5
96.6
167.7
183.5
136.1
157.8
143.9
6.8%
141
153.3
165.9
178.7
191.9
-
31 CEO
JM
Joseph D. Margolis