Intrinsic Value

Extra Space Storage Inc. (EXR)

$172.71

+3.88 (+2.30%)

Enterprise Value 43,938.94
Net Debt 6,119.98
Equity Value 37,818.96
Shares Outstanding 140.02
Equity Value Per Share 270.10



Because investors are more interested in the value of the company’s shares alone, we’ll deduct net debt from this value to arrive at a fair value of the company’s equity. Fair Value = Enterprise Value – Debt