Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · View financials
Decision snapshot: EXR stock price vs TSQ: inconclusive Relative valuation is incomplete for this pair. Review the available filing metrics before drawing a conclusion.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at TSQ's multiple
Needs TSQ P/E.
Implied fair value · at EXR's multiple
Needs EPS (TTM) is negative, EXR P/E.
Price unavailable
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Lower is better
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: EXR FY 2025 (ended Dec 31, 2025) · TSQ FY 2025 (ended Dec 31, 2025).
Trendline
Eight fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Price framework
Discounted free cash flow, then bridged to a per-share price. Same assumptions applied to both companies.
EXTRA SPACE STORAGE INC. · implied price per share
Bear
$62.65
Base
$73.71
Bull
$84.77
Townsquare Media, Inc. · implied price per share
Bear
$18.52
Base
$21.78
Bull
$25.05
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Not enough data to score either balance sheet.
Debt / equity
Total debt against shareholders' equity
0.21x
-13.26x
Net debt / EBITDA
Leverage against operating earnings
1.34x
4.73x
Cash and equivalents
Liquid reserves on the balance sheet
$138.92M
$4.76M
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
$2.87B
$543.43M
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
Based on an earlier data snapshot. Review the filing dates below or refresh after signing in.
If you believe EXR can sustain its 72.8% gross margin, 41.8% operating margin, and positive 3.7% revenue growth, then hold or remain constructive on EXR because the premium valuation is supported by much stronger fundamentals than TSQ; if not, the current price looks hard to justify versus both the DCF range and TSQ-implied valuation.
EXR trades at a large premium to TSQ on both earnings and sales bases, with P/E at 32.3x versus TSQ's -7.3x and P/S at 9.3x versus 0.2x. The implied price of $3.70 versus the current $148.04 indicates a -97.5% gap, but that TSQ-implied output is not economically meaningful given TSQ's negative earnings and much smaller scale.
Supporting Metrics
Price unavailable
Price unavailable
