Relative Valuation Lab

Implied price gap for Public Storage vs Extra Space Storage Inc.

Live view of SEC fundamentals with peer-based benchmarks and implied valuation gaps.

Implied price

Blend averages both multiples when available.

Current vs implied

Current

$293.89

Implied

$388.45

If Public Storage traded at Extra Space Storage Inc. P/E multiple, the stock price would be $388.45 (vs $293.89).

32.2% ($94.56)

Implied from P/E

$388.45

Implied from P/S

$256.36

Implied price calculator

Apply the selected peer multiple to the target fundamentals.

Target company

PSA

Benchmark peer

EXR

Public Storage fundamentals

Current price

$293.89

EPS (TTM)

10.64

Rev / share

26.77

Extra Space Storage Inc. multiples

P/E multiple

36.51x

P/S multiple

9.58x

Growth vs value matrix

Bottom-right quadrant is the sweet spot: high growth, low valuation.

EV/Revenue vs growth

Smart diff metrics

Highlight the winner and flag when premiums are justified.

Metric	PSA	Delta vs EXR	EXR	Context
Revenue growth (LTM)	3.9%	85.5% lower	27.2%	Growth lag
Gross margin	42.9%	42.4% lower	74.5%	Pricing power
EBITDA margin	79.9%	34.2% higher	59.6%	Operating leverage
EV/Revenue	12.99x	24.7% higher	10.42x	Multiple premium
P/E	27.54x	24.6% lower	36.51x	Value edge
Net debt / EBITDA	2.6	81.5% higher	1.4	Lower leverage

Football field valuation

See where Public Storage trades vs valuation ranges.

Peer implied

$256.36 - $445.01

Historical band

$263.73 - $322.33

DCF range

$909.38 - $1,230.34

Value trap detector

Quality signals that explain why a cheap stock might stay cheap.

Piotroski F-Score

Financial strength (0-9).

Public Storage5/9

Partial coverage: 8/9 checks

Extra Space Storage Inc.5/9

Partial coverage: 6/9 checks

Altman Z-Score

Bankruptcy risk gauge.

Public Storage: not enough data yet.

Extra Space Storage Inc.: not enough data yet.

Enterprise value bridge

Market cap + debt - cash = EV.

Enterprise value$61.0B

Market cap $51.4BDebt $10.1BCash -$447.4M

Risk factor diff (10-K Item 1A)

Unique risks that explain valuation discounts.

SEC text parsing is not configured yet. Connect 10-K text ingestion to compare Item 1A risk factors.

MD&A sentiment pulse

Tracks uncertainty language that often precedes multiple compression.

No MD&A sentiment data found. Enable the filing text analyzer to populate this chart.

PSA CIK: 1393311

EXR CIK: 1289490

Relative Valuation Lab

Implied price gap for Public Storage vs Extra Space Storage Inc.

Live view of SEC fundamentals with peer-based benchmarks and implied valuation gaps.

Implied price

Blend averages both multiples when available.

Current vs implied

Current

$293.89

Implied

$388.45

If Public Storage traded at Extra Space Storage Inc. P/E multiple, the stock price would be $388.45 (vs $293.89).

32.2% ($94.56)

Implied from P/E

$388.45

Implied from P/S

$256.36

Implied price calculator

Apply the selected peer multiple to the target fundamentals.

Target company

PSA

Benchmark peer

EXR

Public Storage fundamentals

Current price

$293.89

EPS (TTM)

10.64

Rev / share

26.77

Extra Space Storage Inc. multiples

P/E multiple

36.51x

P/S multiple

9.58x

Growth vs value matrix

Bottom-right quadrant is the sweet spot: high growth, low valuation.

EV/Revenue vs growth

Smart diff metrics

Highlight the winner and flag when premiums are justified.

Metric	PSA	Delta vs EXR	EXR	Context
Revenue growth (LTM)	3.9%	85.5% lower	27.2%	Growth lag
Gross margin	42.9%	42.4% lower	74.5%	Pricing power
EBITDA margin	79.9%	34.2% higher	59.6%	Operating leverage
EV/Revenue	12.99x	24.7% higher	10.42x	Multiple premium
P/E	27.54x	24.6% lower	36.51x	Value edge
Net debt / EBITDA	2.6	81.5% higher	1.4	Lower leverage

Football field valuation

See where Public Storage trades vs valuation ranges.

Peer implied

$256.36 - $445.01

Historical band

$263.73 - $322.33

DCF range

$909.38 - $1,230.34

Value trap detector

Quality signals that explain why a cheap stock might stay cheap.

Piotroski F-Score

Financial strength (0-9).

Public Storage5/9

Partial coverage: 8/9 checks

Extra Space Storage Inc.5/9

Partial coverage: 6/9 checks

Altman Z-Score

Bankruptcy risk gauge.

Public Storage: not enough data yet.

Extra Space Storage Inc.: not enough data yet.

Enterprise value bridge

Market cap + debt - cash = EV.

Enterprise value$61.0B

Market cap $51.4BDebt $10.1BCash -$447.4M

Risk factor diff (10-K Item 1A)

Unique risks that explain valuation discounts.

SEC text parsing is not configured yet. Connect 10-K text ingestion to compare Item 1A risk factors.

MD&A sentiment pulse

Tracks uncertainty language that often precedes multiple compression.

No MD&A sentiment data found. Enable the filing text analyzer to populate this chart.

PSA CIK: 1393311

EXR CIK: 1289490