Three independent discounted-cash-flow-style models value Extra Space Storage Inc. every trading day. 0 of 3 currently price EXR above its market price.
| Free Cash Flow model | $115.73 |
| Excess Profit model | $48.23 |
| Residual Earnings model | $27.96 |
| Dividend Discount model | $149.56 |
| Piotroski F-Score | 7 / 9 |
| Return on invested capital | +4.3% |
| Net debt / EBITDA | 6.7× |
| Gross margin | +70.8% |
| Revenue CAGR | +20.6% |
| Cash conversion | 1.9× |
| Dividend yield | +4.8% |
| Buyback yield | +0.4% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open EXR in StockKitty