EXR - Extra Space Storage... Stock Analysis | Stock Taper
Logo
Extra Space Storage Inc.

EXR

Extra Space Storage Inc. NYSE
$151.03 2.30% (+3.40)

Market Cap $31.89 B
52w High $160.58
52w Low $121.03
Dividend Yield 4.99%
Frequency Quarterly
P/E 32.90
Volume 1.05M
Outstanding Shares 211.14M

Income Statement

Period Revenue Operating Expense Net Income Net Profit Margin Earnings Per Share EBITDA
Q4-2025 $918.43M $-1.01B $283.45M 30.86% $1.36 $977.42M
Q3-2025 $777.56M $28.33M $169.94M 21.86% $0.78 $1.05B
Q2-2025 $841.62M $223.08M $249.73M 29.67% $1.18 $609.52M
Q1-2025 $839.93M $225.65M $270.88M 32.25% $1.28 $553.26M
Q4-2024 $840.66M $335.94M $262.49M 31.22% $1.24 $551.98M

What's going well?

Revenue, operating profit, and net income all rose sharply this quarter. EPS jumped, and the company is still profitable despite rising costs.

What's concerning?

Gross profit turned negative as costs ballooned, and interest expense remains a heavy drag on profits. Dilution is also increasing, which could hurt future per-share results.

Balance Statement

Period Cash & Short-term Total Assets Total Liabilities Total Equity
Q4-2025 $138.92M $29.26B $14.94B $13.43B
Q3-2025 $111.93M $29.23B $14.74B $13.62B
Q2-2025 $125.05M $29.37B $14.69B $13.79B
Q1-2025 $119.56M $28.99B $14.22B $13.89B
Q4-2024 $138.22M $28.85B $13.99B $13.95B

What's financially strong about this company?

The company has high-quality, mostly tangible assets and very little in risky goodwill or intangibles. It can cover its short-term bills and has a balanced mix of debt and equity.

What are the financial risks or weaknesses?

Cash is low compared to debt, and debt has increased sharply this quarter. Retained losses have built up over time, and book value slipped.

Cash Flow Statement

Period Net Income Cash From Operations Cash From Investing Cash From Financing Net Change Free Cash Flow
Q4-2025 $300.86M $367.8M $-116.55M $-224.3M $26.95M $362.36M
Q3-2025 $188.08M $457.13M $-83.41M $-386.18M $-13.11M $465.53M
Q2-2025 $262.72M $543.86M $-272.22M $-266M $5.64M $539.73M
Q1-2025 $270.88M $481.4M $-342.04M $-159.62M $-20.25M $477.13M
Q4-2024 $262.13M $408.28M $-769.42M $410.12M $48.98M $403.48M

Revenue by Products

Product Q1-2025Q2-2025Q3-2025Q4-2025
Self Storage Operations
Self Storage Operations
$700.00M $720.00M $740.00M $730.00M
Tenant Reinsurance
Tenant Reinsurance
$80.00M $90.00M $90.00M $90.00M

Q4 2025 Earnings Call Summary

Read Call Summary

5-Year Trend Analysis

A comprehensive look at Extra Space Storage Inc.'s financial evolution and strategic trajectory over the past five years.

+ Strengths

Extra Space combines a leading market position with strong and growing cash generation. Revenue growth has been robust, supported by acquisitions and a scalable operating model. Operating and free cash flow have risen sharply, while capital spending needs remain modest. The company benefits from scale, a sophisticated technology stack, and a distinctive third-party management platform that generates capital-light fee income. Liquidity metrics have improved, and equity has grown as the business has expanded.

! Risks

Key risks center on leverage, margin pressure, and the sustainability of the current capital allocation approach. Debt has increased substantially, leaving the company exposed to interest rate and refinancing risks. Profit margins have compressed, and earnings per share have declined over time, reflecting higher costs, integration challenges, and dilution. Negative retained earnings and rapidly rising dividends point to a strategy that returns a large share of cash to shareholders while still relying on debt to fund growth. Competitive and supply risks in certain markets, along with broader economic and housing cycles, add further uncertainty.

Outlook

Looking forward, Extra Space appears well positioned to benefit from continued consolidation in the self-storage industry and from its technology-driven operating model. Its ability to generate strong cash flow from a largely stabilized asset base is a clear advantage. The main questions for the future are whether it can stabilize or rebuild margins, maintain pricing power in competitive markets, and gradually reduce reliance on incremental leverage. Outcomes will depend heavily on acquisition integration, cost control, the interest rate environment, and the broader health of storage demand, but the company enters this phase as a scaled and technologically advanced leader in its space.