Extra Space Storage Inc. (NYSE: EXR)

Sector: Real Estate Industry: REIT - Industrial CIK: 0001289490
Market Cap 15.99 Bn
P/B 10.45
P/E 113.72
P/S 34.08
ROIC (Qtr) 4.85
Div Yield % 1.84
Rev 1y % (Qtr) 4.08
Total Debt (Qtr) 13.66 Bn
Debt/Equity (Qtr) 1.00
Add ratio to table...

About

Extra Space Storage Inc., often recognized by its ticker symbol EXR, is a prominent player in the real estate investment trust (REIT) industry, specializing in self-storage services across the United States. The company, headquartered in Salt Lake City, Utah, has a rich history dating back to 1977 and has grown to become the nation's largest self-storage operator, managing over 3,700 stores across 42 states and Washington D.C. Extra Space Storage's primary business activities revolve around the self-storage sector. The company generates revenue...

Read more

Investment thesis

Bull case

  • Operating cash flow of 1.89B provides exceptional 37.53x coverage of minority interest expenses 50.38M, showing strong core operations.
  • Operating cash flow of 1.89B provides strong 60.54x coverage of stock compensation 31.23M, indicating sustainable incentive practices.
  • Strong operating cash flow of 1.89B provides 10.60x coverage of SG&A expenses 178.43M, showing efficient operational cost management.
  • Operating cash flow of 1.89B provides strong 2.48x coverage of operating expenses 763.81M, showing operational efficiency.
  • Strong free cash flow of 1.02B provides 5.73x coverage of SG&A expenses 178.43M, indicating efficient cost management.

Bear case

  • Operating cash flow of 1.89B barely covers its investment activities of (1.47B), with a coverage ratio of -1.29, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 1.89B provides thin coverage of dividend payments of (1.38B) with a -1.37 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Cash reserves of 111.93M provide limited coverage of acquisition spending of (168.38M), which is -0.66x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Operating earnings of 1.56B show weak coverage of depreciation charges of 740.95M, with a 2.11 ratio indicating high capital intensity and potential reinvestment needs.
  • Cash position of 111.93M provides weak coverage of payables of 472.83M, which is 0.24x, indicating potential working capital stress and supplier relationship risks.

Peer comparison

Companies in the REIT - Industrial
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 PLD Prologis, Inc. 131.57 Bn 39.60 14.97 35.04 Bn
2 PSA Public Storage 52.97 Bn 33.41 10.98 10.25 Bn
3 EXR Extra Space Storage Inc. 15.99 Bn 113.72 34.08 13.66 Bn
4 LINE Lineage, Inc. 10.60 Bn -59.87 1.98 7.77 Bn
5 EGP Eastgroup Properties Inc 10.17 Bn 39.51 14.10 1.63 Bn
6 REXR Rexford Industrial Realty, Inc. 8.74 Bn 43.69 8.72 3.25 Bn
7 FR First Industrial Realty Trust Inc 7.95 Bn 32.11 10.93 2.57 Bn
8 STAG STAG Industrial, Inc. 7.19 Bn 26.29 8.50 3.29 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.60 1.14
EV to Cash from Ops. EV/CFO 70.11 24.26
EV to Debt EV to Debt 1.28 3.22
EV to EBIT EV/EBIT 78.92 50.75
EV to EBITDA EV/EBITDA 63.97 19.38
EV to Free Cash Flow [EV/FCF] EV/FCF -46.84 -0.63
EV to Market Cap EV to Market Cap 1.10 1.57
EV to Revenue EV/Rev 37.34 12.09
Price to Book Value [P/B] P/B 10.45 2.55
Price to Earnings [P/E] P/E 113.72 22.14
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.69 -0.46
Dividend Payout Ratio % Div Payout % (Qtr) 144.60 34.94
Dividend per Basic Share Div per Share (Qtr) 6.48 3.19
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 134.30 25.32
Interest Coverage Int. cover (Qtr) 2.71 3.92
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -36.37 -38.11
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 25.86 19.56
Dividend Growth (1y) % Div 1y % (Qtr) 0.00 41.56
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 12.99 27.07
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 4.84 9.45
EBIT Growth (1y) % EBIT 1y % (Qtr) 13.14 22.14
EBT Growth (1y) % EBT 1y % (Qtr) 17.57 19.88
EPS Growth (1y) % EPS 1y % (Qtr) 19.15 14.36
FCF Growth (1y) % FCF 1y % (Qtr) -15.28 -604.79
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 0.58 3.65
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.11 0.14
Cash Payout Ratio Cash Payout (Qtr) 0.50 0.34
Cash Ratio Cash Ratio 0.00 0.00
Current Ratio Current Ratio 0.00 0.06
Debt to Equity Ratio Debt/Equity (Qtr) 1.00 1.46
Interest Cover Ratio Int Coverage (Qtr) 2.71 3.92
Times Interest Earned Times Interest Earned (Qtr) 2.71 3.92
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 69.00 67.77
EBIT Margin % EBIT Margin % (Qtr) 46.81 40.11
EBT Margin % EBT Margin % (Qtr) 29.55 24.24
Gross Margin % Gross Margin % (Qtr) 70.70 76.41
Net Profit Margin % Net Margin % (Qtr) 28.40 22.54