investorscraft@gmail.com

Intrinsic ValueExtra Space Storage Inc. (0IJV.L)

Previous Close£136.96
Intrinsic Value
Upside potential
Previous Close
£136.96

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Extra Space Storage Inc. operates as a self-administered and self-managed REIT, specializing in self-storage facilities across the United States. The company owns and manages approximately 1,906 stores, offering a diverse range of storage solutions, including residential, commercial, boat, and RV storage. As the second-largest owner and operator of self-storage properties in the U.S., Extra Space Storage leverages its extensive national footprint and operational expertise to maintain a competitive edge. The company’s revenue model is primarily driven by rental income from its storage units, supplemented by ancillary services such as insurance and tenant protection plans. Its strategic focus on high-demand urban and suburban markets enhances occupancy rates and pricing power. Extra Space Storage also stands out as the largest self-storage management company, providing third-party management services, which diversifies its income streams and strengthens its industry leadership. The self-storage sector benefits from low operational complexity and high barriers to entry, further solidifying the company’s market position.

Revenue Profitability And Efficiency

Extra Space Storage reported revenue of $3.26 billion, with net income reaching $854.7 million, reflecting strong operational efficiency in the self-storage sector. The company’s diluted EPS of $4.03 underscores its profitability, supported by high-margin rental income and scalable operations. Operating cash flow of $1.89 billion highlights robust cash generation, enabling reinvestment and shareholder returns.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, driven by stable rental demand and disciplined cost management. With no significant capital expenditures reported, Extra Space Storage allocates capital efficiently, focusing on acquisitions and third-party management contracts to enhance returns. Its scalable business model allows for incremental revenue growth without proportional cost increases.

Balance Sheet And Financial Health

Extra Space Storage maintains a leveraged balance sheet with total debt of $13.03 billion, typical for REITs utilizing debt for property acquisitions. Cash and equivalents stand at $138.2 million, providing liquidity for near-term obligations. The company’s ability to generate strong operating cash flow supports its debt servicing capacity and financial stability.

Growth Trends And Dividend Policy

The company has demonstrated growth through strategic acquisitions and organic occupancy improvements. A dividend per share of $6.48 reflects its commitment to returning capital to shareholders, supported by reliable cash flows. The self-storage industry’s resilience during economic cycles positions Extra Space Storage for sustained dividend growth.

Valuation And Market Expectations

With a market capitalization of $30.69 billion and a beta of 1.154, Extra Space Storage is valued as a stable yet growth-oriented REIT. Investors likely anticipate continued expansion in the fragmented self-storage market, coupled with steady cash flow generation. The premium valuation reflects its leadership position and operational scale.

Strategic Advantages And Outlook

Extra Space Storage benefits from its national footprint, brand recognition, and economies of scale in property management. The company is well-positioned to capitalize on urbanization trends and demand for flexible storage solutions. Its focus on technology-driven customer service and operational efficiency should sustain long-term growth, despite competitive pressures in the sector.

Sources

Company description, financial data from publicly disclosed filings, and market data from Bloomberg.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount