|
Extra Space Storage Inc. (EXR) DCF Valuation |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
Extra Space Storage Inc. (EXR) Bundle
Evaluate Extra Space Storage Inc.'s (EXR) financial future like an expert! This (EXR) DCF Calculator comes with pre-filled financials and offers total flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your projections.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,356.2 | 1,577.4 | 1,924.2 | 2,560.2 | 3,256.9 | 3,342.2 | 3,429.7 | 3,519.5 | 3,611.6 | 3,706.2 |
| Revenue Growth, % | 0 | 16.31 | 21.99 | 33.06 | 27.21 | 2.62 | 2.62 | 2.62 | 2.62 | 2.62 |
| EBITDA | 894.9 | 1,109.4 | 1,326.0 | 1,792.4 | 2,311.8 | 2,314.3 | 2,374.9 | 2,437.0 | 2,500.8 | 2,566.3 |
| EBITDA, % | 65.98 | 70.33 | 68.91 | 70.01 | 70.98 | 69.24 | 69.24 | 69.24 | 69.24 | 69.24 |
| Depreciation | 734.6 | 771.7 | 886.5 | 506.1 | 783.0 | 1,289.9 | 1,323.6 | 1,358.3 | 1,393.8 | 1,430.3 |
| Depreciation, % | 54.17 | 48.92 | 46.07 | 19.77 | 24.04 | 38.59 | 38.59 | 38.59 | 38.59 | 38.59 |
| EBIT | 160.2 | 337.8 | 439.5 | 1,286.3 | 1,528.8 | 1,024.4 | 1,051.2 | 1,078.7 | 1,107.0 | 1,136.0 |
| EBIT, % | 11.81 | 21.41 | 22.84 | 50.24 | 46.94 | 30.65 | 30.65 | 30.65 | 30.65 | 30.65 |
| Total Cash | 109.1 | 71.1 | 92.9 | 99.1 | 138.2 | 170.4 | 174.9 | 179.5 | 184.2 | 189.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | 644.0 | 739.5 | .0 | 416.8 | 427.7 | 438.9 | 450.4 | 462.2 |
| Account Receivables, % | 0 | 0 | 33.47 | 28.88 | 0 | 12.47 | 12.47 | 12.47 | 12.47 | 12.47 |
| Inventories | -146.9 | 81.3 | -699.2 | .0 | .0 | -280.9 | -288.2 | -295.8 | -303.5 | -311.4 |
| Inventories, % | -10.83 | 5.15 | -36.34 | 0 | 0 | -8.4 | -8.4 | -8.4 | -8.4 | -8.4 |
| Accounts Payable | 130.0 | 142.3 | 171.7 | 334.5 | 346.5 | 342.5 | 351.4 | 360.6 | 370.1 | 379.8 |
| Accounts Payable, % | 9.59 | 9.02 | 8.92 | 13.07 | 10.64 | 10.25 | 10.25 | 10.25 | 10.25 | 10.25 |
| Capital Expenditure | -7.1 | -3.7 | -22.8 | -16.0 | .0 | -17.2 | -17.6 | -18.1 | -18.5 | -19.0 |
| Capital Expenditure, % | -0.523 | -0.23197 | -1.19 | -0.62471 | 0 | -0.51325 | -0.51325 | -0.51325 | -0.51325 | -0.51325 |
| Tax Rate, % | 8.46 | 8.46 | 8.46 | 8.46 | 8.46 | 8.46 | 8.46 | 8.46 | 8.46 | 8.46 |
| EBITAT | 145.3 | 311.3 | 401.6 | 1,184.8 | 1,399.4 | 938.0 | 962.6 | 987.8 | 1,013.6 | 1,040.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 1,149.7 | 863.4 | 1,431.1 | 1,043.0 | 2,933.9 | 2,070.7 | 2,274.0 | 2,333.5 | 2,394.6 | 2,457.3 |
| WACC, % | 7.29 | 7.31 | 7.3 | 7.31 | 7.31 | 7.31 | 7.31 | 7.31 | 7.31 | 7.31 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 9,326.5 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 2,556 | |||||||||
| Terminal Value | 77,305 | |||||||||
| Present Terminal Value | 54,336 | |||||||||
| Enterprise Value | 63,663 | |||||||||
| Net Debt | 12,890 | |||||||||
| Equity Value | 50,773 | |||||||||
| Diluted Shares Outstanding, MM | 212 | |||||||||
| Equity Value Per Share | 239.97 |
What You Will Get
- Real EXR Financial Data: Pre-filled with Extra Space Storage’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Extra Space Storage’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Comprehensive Storage Data: Gain access to detailed historical performance metrics and future growth forecasts for Extra Space Storage Inc. (EXR).
- Tailored Financial Assumptions: Modify highlighted inputs such as capitalization rates, occupancy rates, and rental growth projections.
- Real-Time Analytics: Automatic refresh of key metrics including Net Operating Income (NOI), cash flow, and valuation models.
- User-Friendly Interface: Intuitive visualizations and dashboards to easily interpret your investment insights.
- Designed for All Skill Levels: An accessible framework suitable for real estate investors, analysts, and financial consultants.
How It Works
- Download: Obtain the pre-formatted Excel file containing Extra Space Storage Inc.'s (EXR) financial data.
- Customize: Modify projections, including rental income growth, operating margin %, and cap rate.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various forecasts and evaluate results immediately.
- Make Decisions: Leverage the valuation insights to inform your investment choices.
Why Choose This Storage Calculator?
- Designed for Industry Experts: A sophisticated tool utilized by property managers, investors, and real estate consultants.
- Comprehensive Data: Extra Space Storage’s historical and projected metrics preloaded for precision.
- Scenario Analysis: Effortlessly model various storage demand forecasts and business assumptions.
- Transparent Results: Automatically computes key performance indicators, ROI, and occupancy rates.
- User-Friendly: Detailed instructions walk you through each step of the calculation.
Who Should Use This Product?
- Real Estate Investors: Develop comprehensive and accurate valuation models for property investments in Extra Space Storage Inc. (EXR).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Offer clients precise valuation insights for Extra Space Storage Inc. (EXR) investments.
- Students and Educators: Utilize real-world data to enhance learning and teaching of financial modeling techniques.
- Storage Industry Enthusiasts: Gain insights into how storage companies like Extra Space Storage Inc. (EXR) are valued in the market.
What the Template Contains
- Preloaded EXR Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.