Explore 3 Stock Ideas & Industry Insights Download Free Report

18889881171
Shopping Cart 0
countryflagUS
Login

Extra Space Storage Inc

Real Estate US EXR

145.0USD
-0.31(0.21%)

Last update at 2026-06-08T20:00:00Z

Day Range

143.91145.91
LowHigh

52 Week Range

122.77153.41
LowHigh

Fundamentals

  • Previous Close 145.31
  • Market Cap31691.34M
  • Volume858144
  • P/E Ratio32.06
  • Dividend Yield4.41%
  • EBITDA2268.75M
  • Revenue TTM3446.36M
  • Revenue Per Share TTM16.27
  • Gross Profit TTM 2585.74M
  • Diluted EPS TTM4.48

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Analyst Recommendations

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Income before tax 1064.10M 933.71M 872.01M 942.08M 898.08M
Minority interest -48.53900M -45.55100M -51.20100M -60.46800M -50.10900M
Net income 974.00M 854.68M 803.20M 860.69M 827.65M
Selling general administrative 186.34M 167.40M 146.41M 129.25M 102.19M
Selling and marketing expenses - 114.67M 76.91M - -
Gross profit 960.17M 2547.12M 2021.08M 1455.27M 1179.27M
Reconciled depreciation 715.18M 783.02M 389.83M 288.32M 241.88M
Ebit 1699.23M 1482.03M 1291.71M 1050.40M 975.95M
Ebitda 2414.41M 2259.75M 1792.38M 1436.87M 1165.38M
Depreciation and amortization 715.18M 777.72M 500.68M 386.46M 189.43M
Non operating income net other - - - - 49.70M
Operating income 1489.00M 1323.36M 1170.14M 1050.40M 975.95M
Other operating expenses 1888.54M 2014.54M 1444.94M 886.47M 742.17M
Interest expense 635.13M 595.07M 437.82M 219.17M 166.18M
Tax provision 41.56M 33.48M 22.65M 20.93M 20.32M
Interest income 163.20M 124.42M 79.86M 108.32M 49.70M
Net interest income -471.93000M -470.65200M -290.66500M -149.74900M -116.48000M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 41.56M 33.48M 21.56M 20.93M 20.32M
Total revenue 3377.54M 3337.90M 2615.08M 1924.17M 1577.36M
Total operating expenses -528.83400M 1223.76M 850.94M 417.57M 344.07M
Cost of revenue 2417.38M 790.79M 594.00M 468.90M 398.10M
Total other income expense net -424.90400M -389.65000M -298.12900M -108.32100M -77.87100M
Discontinued operations - - - - -
Net income from continuing ops 1022.54M 900.23M 842.52M 921.16M 877.76M
Net income applicable to common shares 972.26M 853.19M 801.97M 859.49M 827.65M
Preferred stock and other adjustments - - - - -
Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Total assets 29264.05M 28847.93M 27456.26M 12167.46M 10474.48M
Intangible assets 182.40M 22.47M 147.58M 21.57M 147.02M
Earning assets - - - - -
Other current assets - 142.57M 91.17M 55.19M -714.11900M
Total liab 14940.01M 13988.56M 12042.31M 8089.18M 6688.50M
Total stockholder equity 13433.17M 13947.53M 14390.92M 3259.60M 3116.50M
Deferred long term liab - - - 4.85M 7.41M
Other current liab - 75.32M 71.07M 67.35M 63.58M
Common stock 2.11M 2.12M 2.11M 1.34M 1.34M
Capital stock 2.11M 2.12M 2.11M 1.34M 1.34M
Retained earnings -1449.17200M -899.33700M -379.01500M -135.87200M -128.24500M
Other liab - - - 144.03M 291.53M
Good will 170.81M 170.81M 170.81M 170.81M -
Other assets 28392.95M 1523.27M 26.18M 10994.82M 9684.16M
Cash 138.92M 138.22M 99.06M 92.87M 71.13M
Cash and equivalents 138.92M 138.22M 99.06M 92.87M 71.13M
Total current liabilities 1393.11M 1783.84M 1087.59M 1184.03M 740.87M
Current deferred revenue - - 753.07M - -
Net debt 14832.83M 12889.64M 11154.20M 7467.63M 6119.98M
Short term debt 1393.11M 1362.00M 682.00M 945.00M 535.00M
Short long term debt 1224.00M 1362.00M 682.00M 945.00M 535.00M
Short long term debt total 14971.75M 13027.86M 11253.26M 7560.50M 6191.10M
Other stockholder equity 14880.23M 14831.95M 14750.39M 3345.33M 3285.95M
Property plant equipment 25801.68M 25327.79M 24831.81M 10262.51M 9062.60M
Total current assets 1787.57M 1661.49M 929.72M 92.87M 76.19M
Long term investments 1366.78M 1632.34M 1371.62M 882.41M 1176.51M
Net tangible assets - - - 3067.21M 3116.50M
Short term investments - - 26.18M -558.04900M 719.19M
Net receivables 1648.65M 1380.70M 739.49M 643.99M 419.19M
Long term debt 12006.65M 10960.02M 10334.75M 7331.46M 5422.75M
Inventory - - 26.18M -699.17100M 300.00M
Accounts payable 357.58M 346.52M 334.52M 171.68M 142.28M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - 669.48M
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income -0.42000M 12.81M 17.43M 48.80M -42.54600M
Additional paid in capital - - - - -
Common stock total equity - - - - 1.34M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -128.24500M
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 117.99M 24620.64M 24560.59M 10220.02M 159.17M
Deferred long term asset charges - - - - -
Non current assets total 27476.48M 27186.43M 26526.54M 12074.59M 10398.28M
Capital lease obligations 761.11M 705.85M 236.51M 229.03M 233.36M
Long term debt total 13371.19M 12463.80M 11160.35M 7477.02M 6025.66M
Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Investments - -1646.92000M -2042.25700M -1648.45900M -23.06800M
Change to liabilities - - - 29.03M 10.95M
Total cashflows from investing activities -814.21300M -1646.92000M -1818.25600M -1648.45900M -837.54000M
Net borrowings 584.50M 1261.49M 1574.02M 1376.41M 206.69M
Total cash from financing activities -1036.10300M -202.29000M 423.13M 431.86M -166.71100M
Change to operating activities - - - 7.08M -33.38500M
Net income 1022.54M 900.23M 801.97M 921.16M 877.76M
Change in cash -0.12300M 38.22M 6.19M 21.54M -51.81500M
Begin period cash flow 143.30M 105.08M 92.87M 76.19M 128.01M
End period cash flow 143.18M 143.30M 99.06M 97.73M 76.19M
Total cash from operating activities 1850.19M 1887.43M 1402.47M 1238.14M 952.44M
Issuance of capital stock 0.00000M 0.36M 0.00000M 0.00000M 273.19M
Depreciation 715.18M 783.02M 506.05M 288.32M 241.88M
Other cashflows from investing activities -793.07400M -1339.90200M -519.67000M -272.11700M 455.64M
Dividends paid 1374.30M 1375.00M 1046.34M -805.31100M -600.99400M
Change to inventory - - - - -
Change to account receivables - - - - -
Sale purchase of stock -149.54800M -1.97600M -5.37700M -67.50800M 5711.55M
Other cashflows from financing activities -96.76000M -89.14100M -99.17100M 5512.38M -50.16900M
Change to netincome - - - 44.26M -105.24500M
Capital expenditures 21.14M 20.51M 116.17M 22.83M 3.66M
Change receivables - - - - -
Cash flows other operating - - - - -203.58300M
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -51.81500M
Change in working capital -21.15100M 57.76M -0.55800M 36.10M -22.43400M
Stock based compensation 35.54M 22.91M 26.64M 21.39M 17.30M
Other non cash items 98.09M 123.51M 272.91M -28.82300M -22.09400M
Free cash flow 1829.05M 1866.92M 1286.30M 1215.31M 948.78M

Peer Comparison

Sector: Real Estate Industry: REIT - Industrial

Company Change (USD) Price (USD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
EXR
Extra Space Storage Inc		 -0.31 0.21% 145.00 32.06 33.67 9.20 2.31 13.29 18.59
PLD
Prologis Inc		 -1.76 1.22% 142.78 42.17 52.08 14.75 2.25 18.70 23.08
PSA
Public Storage		 1.40 0.45% 311.08 27.33 27.32 11.54 8.95 14.45 20.02
PLDGP
Prologis Inc		 0.49 0.92% 53.99 10.93 - 5.05 -
SEGXF
Segro Plc		 - -% 10.01 - 26.39 20.69 0.99 30.53 -6.3737

Reports Covered

Stock Research & News

View All

Profile

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 December 31, 2025, the Company owned and/or operated 4,281 self-storage stores in 43 states and Washington, D.C. The Company's stores comprise approximately 2.9 million units and approximately 330.4 million square feet of rentable space operating under the Extra Space brand. 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. It is the largest operator of self-storage properties in the United States. Extra Space Storage Inc. was incorporated in 1997 in Maryland, USA.

Extra Space Storage Inc

2795 East Cottonwood Parkway, Salt Lake City, UT, United States, 84121-7033

Key Executives

Name Title Year Born
Mr. Joseph Daniel Margolis J.D. CEO & Director 1961
Mr. P. Scott Stubbs Exec. VP & CFO 1968
Mr. Matthew T. Herrington Exec. VP & COO 1981
Ms. Gwyn Goodson McNeal Exec. VP & Chief Legal Officer 1969
Mr. Samrat Sondhi Exec. VP & Chief Marketing Officer 1975
Mr. Zachary Dickens Exec. VP & Chief Investment Officer 1975
Ms. Grace Kunde Sr. VP of Accounting & Fin. and Corp. Controller 1975
Mr. Timothy Arthurs Sr. VP of Operations 1959
Mr. Jeffrey Norman Sr. VP of Capital Markets NA
Mr. Noah Springer Exec. VP and Chief Strategy & Partnership Officer 1979

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.