Download PDF

1. Company Snapshot

1.a. Company Description

Extra Space Storage Inc., headquartered in Salt Lake City, Utah, is a self-administered and self-managed REIT and a member of the S&P 500.As of September 30, 2020, the Company owned and/or operated 1,906 self-storage stores in 40 states, Washington, D.C. and Puerto Rico.The Company's stores comprise approximately 1.4 million units and approximately 147.5 million square feet of rentable space.


The Company offers customers a wide selection of conveniently located and secure storage units across the country, including boat storage, RV storage and business storage.The Company is the second largest owner and/or operator of self-storage stores in the United States and is the largest self-storage management company in the United States.

Show Full description

1.b. Last Insights on EXR

Extra Space Storage Inc.'s recent performance was driven by strong Q4 2025 earnings, with core FFO growth of 2.5% and same-store revenue growth of 0.4%. The company's acquisition strategy expanded its footprint, contributing to revenue growth. A share repurchase program also supported shareholder value, with $141 million spent at an average price. Analysts view the stock as undervalued, citing a 4.8% yield and discounted 16.5x forward P/FFO. Management guides for gradual recovery, leveraging scale and a robust balance sheet. (Source: Extra Space Storage Inc. Q4 2025 Earnings Call Highlights)

1.c. Company Highlights

2. Extra Space Storage's Q4 2025 Earnings: A Strong Finish to a Challenging Year

Extra Space Storage reported core FFO growth of 2.5% in Q4 2025, with full-year core FFO growing 1.1% despite a challenging operating environment. The company's same-store revenue growth returned to positive territory, reaching 0.4% in Q4. Earnings per share (EPS) came in at $2.08, beating estimates of $2.03. Revenue growth was driven by increasing new customer move-in rates and strong occupancy levels, with 16 of its top 20 markets seeing positive year-over-year move-in rates. The company's strategic capital deployment was evident in its $141 million share repurchase, acquisition of 27 operating stores for $305 million, and high-value JV-related transactions.

Publication Date: Feb -24

📋 Highlights
  • Core FFO Growth: Q4 2025 core FFO rose 2.5%, full-year core FFO increased 1.1% despite challenging markets.
  • Same-Store Revenue Recovery: Q4 same-store revenue growth rebounded to +0.4% after prior declines, driven by occupancy and rate improvements.
  • Capital Deployment: $141M in share repurchases and $305M spent to acquire 27 operating stores in 2025.
  • 2026 Guidance: Anticipates same-store revenue growth of -0.5% to 1.5% and core FFO of $8.05–$8.35/share amid steady market recovery.
  • AI Integration: Leverages AI in pricing models, marketing, and call centers to optimize revenue and operations.

Guidance and Outlook

For 2026, Extra Space Storage guides for same-store revenue growth of -0.5% to 1.5%, expense growth of 2% to 3.5%, and core FFO of $8.05 to $8.35 per share. Management assumes a slow and steady recovery in storage fundamentals, with no specific catalysts assumed. The company's diversified external growth platform, strong balance sheet, and access to various capital sources position it well to capitalize on demand as market fundamentals improve.

Operational Trends and Strategies

The company is seeing positive momentum in new customer move-in rates, with street rates turning positive and mid-February occupancy at 92.5%. Extra Space Storage is using algorithms to price every unit type in every building every night, balancing rate and occupancy. The company is also leveraging artificial intelligence (AI) in pricing models, marketing spend, and software development. Management is encouraged by the positive trends and is cautiously optimistic about the outlook, with guidance reflecting a slow and steady recovery.

Valuation and Metrics

With a P/E Ratio of 32.68 and an EV/EBITDA of 19.28, the market appears to be pricing in a certain level of growth. The company's ROE of 7.12% and ROIC of 164.26% indicate a strong ability to generate returns on equity and invested capital. Analysts estimate revenue growth of 3.7% for the next year, which may be achievable given the company's strategic initiatives and improving market trends.

Regulatory Landscape and Risks

The self-storage industry is facing increased regulatory scrutiny, with some jurisdictions proposing price caps. Extra Space Storage is positioned to address concerns, disagreeing with allegations in a complaint filed by the New York City Department of Consumer and Worker Protection. The company has a robust disclosure framework and welcomes disclosure legislation, believing its disclosure to be best-in-class.

3. NewsRoom

Card image cap

REITs: A Regime Change Is Needed

Mar -24

Source: seekingalpha.com

Card image cap

What Active REIT Managers Bought And Sold In Q4 2025

Mar -21

Source: seekingalpha.com

Card image cap

Extra Space Storage: Buy The Dip On This Undervalued Dividend

Mar -20

Source: seekingalpha.com

Card image cap

4,000 Shares in Extra Space Storage Inc $EXR Purchased by Callodine Capital Management LP

Mar -14

Source: defenseworld.net

Card image cap

Capital International Inc. CA Purchases 5,306 Shares of Extra Space Storage Inc $EXR

Mar -12

Source: defenseworld.net

Card image cap

These Dividend Stocks Pay More Than 10-Year Treasury Bonds

Mar -10

Source: 247wallst.com

Card image cap

Choreo LLC Sells 6,567 Shares of Extra Space Storage Inc $EXR

Mar -08

Source: defenseworld.net

Card image cap

Barclays PLC Has $109.07 Million Stock Position in Extra Space Storage Inc $EXR

Mar -08

Source: defenseworld.net

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (4.20%)

6. Segments

Property Rental

Expected Growth: 4.0%

Growth in line with economy and population, slightly below global hypothesis due to operational constraints and market saturation.

Unallocated Management Fees and Other Income

Expected Growth: 5.0%

Potential for faster growth through expanding management services, leveraging expertise and network.

Tenant Reinsurance

Expected Growth: 4.5%

Growing with tenant numbers and insurance product expansion, slightly above core rental business.

Unallocated Equity in Earnings and Dividend Income from Unconsolidated Real Estate Entities

Expected Growth: 3.5%

Conservative growth due to dependence on external entities' performance and policies.

Unallocated Equity in Earnings of Unconsolidated Real Estate Ventures - Gain on Sale of Real Estate Assets and Purchase of Joint Venture Partner's Interest

Expected Growth: 2.0%

Conservative estimate due to variability and less predictability.

7. Detailed Products

Self Storage Units

Rentable storage spaces of various sizes to store personal or business items

Climate-Controlled Storage

Temperature-regulated storage units to protect sensitive items from extreme temperatures

Drive-Up Storage

Ground-level storage units with drive-up access for easy loading and unloading

RV and Boat Storage

Secure outdoor storage for recreational vehicles and boats

Business Storage Solutions

Customized storage solutions for businesses, including inventory management and logistics support

Moving and Packing Supplies

Retail sales of moving boxes, packing materials, and other supplies

Storage Insurance

Optional insurance coverage for stored items against damage or loss

8. Extra Space Storage Inc.'s Porter Forces

Forces Ranking

Threat Of Substitutes

Extra Space Storage Inc. has a low threat of substitutes due to the lack of alternative storage options for customers.

Bargaining Power Of Customers

Customers have some bargaining power due to the presence of competitors, but Extra Space Storage Inc.'s strong brand and wide network of locations mitigate this power.

Bargaining Power Of Suppliers

Suppliers have limited bargaining power due to the company's large scale and ability to negotiate favorable terms.

Threat Of New Entrants

The threat of new entrants is moderate due to the capital requirements and regulatory hurdles involved in entering the self-storage industry.

Intensity Of Rivalry

The self-storage industry is highly competitive, with many established players competing for market share, leading to a high intensity of rivalry.

9. SWOT Analysis

Strength

Weaknesses

Opportunities

Threats

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

Value
Debt Weight 43.45%
Debt Cost 3.95%
Equity Weight 56.55%
Equity Cost 7.77%
WACC 6.11%
Leverage 76.84%

11. Quality Control: Extra Space Storage Inc. passed 3 out of 9 key points

12.a Historical Valuation

12.b Price/Earnings Ratio

12.c Margin Valuation

12.d Peers Valuation

Peers Group Analysis

Stock-Card
VICI Properties

A-Score: 7.4/10

Value: 5.1

Growth: 7.7

Quality: 7.2

Yield: 10.0

Momentum: 4.5

Volatility: 10.0

1-Year Total Return ->

View Full Report
Stock-Card
Global Self Storage

A-Score: 6.5/10

Value: 4.5

Growth: 4.3

Quality: 7.0

Yield: 10.0

Momentum: 3.5

Volatility: 9.7

1-Year Total Return ->

View Full Report
Stock-Card
Prologis

A-Score: 6.2/10

Value: 2.0

Growth: 6.7

Quality: 6.7

Yield: 6.0

Momentum: 7.0

Volatility: 8.7

1-Year Total Return ->

View Full Report
Stock-Card
Public Storage

A-Score: 6.1/10

Value: 2.9

Growth: 5.8

Quality: 7.5

Yield: 8.0

Momentum: 3.0

Volatility: 9.7

1-Year Total Return ->

View Full Report
Stock-Card
Innovative Industrial Properties

A-Score: 6.1/10

Value: 6.8

Growth: 6.2

Quality: 8.2

Yield: 10.0

Momentum: 0.5

Volatility: 5.0

1-Year Total Return ->

View Full Report
Stock-Card
Extra Space Storage

A-Score: 5.9/10

Value: 3.3

Growth: 6.0

Quality: 6.4

Yield: 8.0

Momentum: 3.5

Volatility: 8.3

1-Year Total Return ->

View Full Report

Peers Metrics

12.e Scoring Insights

12.f DCF BETA

Parameters

Short Term Growth

Short term Time

Long-Term Growth

WACC

Target Price

129.99$

Current Price

129.99$

Potential

-0.00%

Expected Cash-Flows