Friday 6 November 2026 Export EXR’s income statement to Excel — free account

Extra Space Storage Inc

Extra Space Storage Inc’s revenue for fiscal 2025 (year ended December 2025) was $3.4 billion, up 3.70% from fiscal 2024.

Revenue: +3.65%
EPS: +50.0%
Free cash flow: −27.7%
Total debt: +3.90%

Quarter to September 2026, against a year earlier

159.84 0.28 −0.17%

Follow EXR

Alert me

Market cap: $34.9B
P/E: 32.5×
Fwd P/E: 32.6×
Dividend yield: 4.05%
F-score: 5/9
Altman Z: n/a
Beneish M: n/a
Dividend safety: n/a

Overview Business Profile Earnings & Analysis Valuation Filings

	Sep '26	Jun '26	Mar '26	Dec '25	Older periods
P/E ratio Full definition →	26.73	32.08	29.40	28.31	+8 more quarters Free account
P/S ratio Full definition →	7.97	8.89	8.10	8.17
P/FCF ratio Full definition →	26.20	23.36	23.80	24.46
P/Operating CF Full definition →	59.30	52.27	56.46	75.01
P/B ratio Full definition →	2.01	2.16	1.95	1.93
Price to Tangible BV Full definition →	2.01	2.16	1.95	1.93
EV/Sales Full definition →	11.79	12.65	11.92	12.04
EV/EBITDA Full definition →	18.01	20.27	19.15	19.01
EV/Operating CF Full definition →	21.45	22.94	21.89	21.99
EV/FCF Full definition →	38.77	33.24	35.01	36.06
Quick Ratio Full definition →	0.25	1.56	0.37	0.39
Current Ratio Full definition →	0.25	1.56	0.37	0.39
Net Debt/EBITDA Full definition →	22.72	22.29	23.41	23.63
Debt/Assets Full definition →	46.29%	46.01%	45.26%	45.21%
Debt/Equity Full definition →	0.97	0.96	0.93	0.92
Asset Turnover Full definition →	0.12	0.12	0.12	0.12
Operating CF/Net income Full definition →	1.89	2.23	2.04	1.28
Capex/Depreciation Full definition →	1.02	(1.00)	(0.52)	(4.17)
Interest Coverage Full definition →	2.44	2.46	2.30	2.29
Research and Development Expense of Revenue Full definition →	0.00%	0.00%	0.00%	0.00%
Selling, General and Administrative Expense of Revenue Full definition →	5.14%	5.41%	5.43%	6.06%
Intangible Assets out of Total Assets Full definition →	0.00	0.00	0.00	0.00
Share Based Compensation of Revenue Full definition →	1.00%	1.01%	0.89%	1.49%
Graham Net Nets Full definition →	(0.54)	(0.48)	(0.53)	(0.54)
Graham Number Full definition →	85.04	82.76	82.24	83.65
Earnings Yield Full definition →	3.74%	3.12%	3.40%	3.53%
Free Cash Flow Yield Full definition →	3.82%	4.28%	4.20%	4.09%
Revenue per Share Full definition →	4.22	4.14	4.06	4.05
Operating CF per Share Full definition →	2.22	2.78	2.32	1.74
Capex per Share Full definition →	0.93	(0.89)	(0.46)	(3.61)
Free Cash Flow per Share Full definition →	3.15	1.89	1.86	(1.87)
Cash per Share Full definition →	0.55	3.30	0.66	0.66
Shareholders Equity per Share Full definition →	65.33	67.20	67.39	67.61
Interest Debt per Share Full definition →	0.00	0.00	0.00	0.00
Book value per Share Full definition →	65.33	67.20	67.39	67.61
Free Cash Flow Full definition →	663.83	397.77	392.22	(396.43)
Working Capital Full definition →	(343.95)	250.03	(235.83)	(218.66)
Capital Expenditures Full definition →	196.70	(188.64)	(97.64)	(764.22)
Net Current Asset Value Full definition →	(15,086.22)	(14,787.99)	(14,747.88)	(14,801.09)
EV/EBIT Full definition →	26.93	30.93	29.24	28.80
Capex to Sales Full definition →	(0.22)	0.22	0.11	0.89
Price to Operating Income Full definition →	18.20	21.74	19.87	19.53
Other line items
Average Payables Full definition →	465.80	441.60	367.15	352.05
Average Assets Full definition →	29,098.05	29,514.25	29,046.65	29,055.99
Average Common Equity Full definition →	14,129.25	14,427.21	14,495.50	14,591.70

Show all line items

Columns are period end dates · fundamentals updated 5 Nov 2026

Stockrow Weekly