Backtest Dashboard
Data Audit: EXR DATA OK
Extra Space Storage, Inc · Self Storage · Equity REIT ← Terug naar screener
Verifieer tegen externe bronnen
Klik onderstaande links om handmatig te valideren tegen officiële documenten.
3-source triangulation: REITnotes vs EODHD vs Stockanalysis
Voor velden die in meerdere bronnen voorkomen. Als 2/3 sources overeenkomen en 1 wijkt af → die 1 is waarschijnlijk fout. EODHD trekt direct uit SEC XBRL, stockanalysis ook uit GAAP-rapportering, REITnotes is een scrape.
| Veld | REITnotes | EODHD (annual) | Stockanalysis (FY) | Consensus? |
|---|---|---|---|---|
| Debt / Equity | 1.11 | 1.11 | - | ✓ consistent |
| Interest Coverage (EBITDA/Interest) | - | 3.80 | 3.36 | ✓ consistent |
| Debt / EBITDA | - | 4.97 | - | — |
| EBITDA ($M) | - | 2414.41 | 2112.00 | ✓ consistent |
| ROE (%) | - | 7.25 | - | — |
| ROA (%) | - | 3.33 | - | — |
| Market Cap ($B) | - | 31.85 | - | — |
Legenda: ✓ consistent (Δ<20%) — alle bronnen eens; ⚡ warning (Δ<50%) — kleinere mismatch; ⚠ error (Δ>50%) — minimaal één source is fout.
REITnotes (scrape)
symbol |
EXR |
name |
Extra Space Storage, Inc |
sector |
Self Storage |
reit_type |
Equity REIT |
market_cap_cat |
Large-Cap |
score_a |
8.5 |
score_b |
6.6 |
score_c |
5 |
score_d |
9.5 |
score_e |
9.5 |
total_score |
7.79 |
rating |
Neutraal |
dividend_yield |
4.7 |
payout_ratio |
0.802 |
p_ffo |
18.22 |
ffo_type |
Core FFO |
reitrating |
7.7 |
occupancy |
93.2 |
debt_to_equity |
1.112 |
shares_outstanding |
2.112e+08 |
exchange |
NYSE |
ipo_date |
2004-08-12 |
EODHD valuation snapshot (live)
symbol |
EXR.US |
market_cap |
3.185e+10 |
pe_ratio |
32.5 |
peg_ratio |
6.236 |
pb_ratio |
2.289 |
ps_ratio |
9.164 |
ev_revenue |
12.98 |
ev_ebitda |
18.5 |
dividend_yield |
0.0444 |
roe_ttm |
0.0683 |
roa_ttm |
0.0338 |
operating_margin_ttm |
0.4398 |
profit_margin |
0.2714 |
revenue_ttm |
3.478e+09 |
ebitda_val |
2.285e+09 |
book_value |
63.13 |
sector |
Real Estate |
industry |
REIT - Industrial |
updated_at |
2026-05-31 03:01:28 |
Stockanalysis.com (3rd source — GAAP, multi-year)
| Veld | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
revenue |
$3414M | $3378M | $3257M | $2560M | $1924M |
operating_income |
$1392M | $1413M | $1323M | $1170M | $1050M |
ebitda |
$2112M | $2128M | $2106M | $1676M | $1339M |
ebit |
$1392M | $1413M | $1323M | $1170M | $1050M |
net_income |
$979M | $974M | $855M | $803M | $921M |
interest_expense |
$629M | $635M | $595M | $438M | $219M |
depreciation_amortization |
$721M | $715M | $783M | $506M | $288M |
free_cash_flow |
$913M | $760M | $1088M | $966M | $-138M |
debt_to_equity |
- | 0.98 | - | - | - |
debt_to_ebitda |
- | 6.58 | - | - | - |
net_debt_to_ebitda |
- | 6.51 | - | - | - |
roe |
- | 7.01% | - | - | - |
roa |
- | 4.67% | - | - | - |
ebitda_margin |
61.87% | 63.00% | 64.67% | 65.47% | 69.57% |
dividend_yield |
- | 4.98% | - | - | - |
payout_ratio_gaap |
- | 141.10% | - | - | - |
market_cap |
- | $27497M | - | - | - |
pe_ratio |
- | 28.37 | - | - | - |
⚠ Stockanalysis Payout Ratio (GAAP basis) is misleidend voor REITs — kan >100% staan terwijl AFFO-payout gezond is. Voor REIT-payout: zie REITnotes kolom.
EODHD fundamentals_annual (laatste 3 fiscaaljaren)
| Veld | 2025-12-31 filed 2026-02-20 | 2024-12-31 filed 2025-02-28 | 2023-12-31 filed 2024-02-29 |
|---|---|---|---|
total_revenue |
$3377.5M | $3337.9M | $2615.1M |
operating_income |
$1489.0M | $1323.4M | $1170.1M |
ebitda |
$2414.4M | $2259.7M | $1792.4M |
net_income |
$974.0M | $854.7M | $803.2M |
interest_expense |
$635.1M | $595.1M | $437.8M |
total_assets |
$29264.0M | $28847.9M | $27456.3M |
total_liab |
$14940.0M | $13988.6M | $12042.3M |
total_equity |
$13433.2M | $13947.5M | $14390.9M |
long_term_debt |
$12006.7M | $10960.0M | $10334.7M |
net_debt |
$14832.8M | $12889.6M | $11154.2M |
debt_to_equity |
1.11 | 1.00 | 0.84 |
roe |
0.07 | 0.06 | 0.06 |
roa |
0.03 | 0.03 | 0.03 |
gross_margin |
0.28 | 0.76 | 0.77 |
operating_margin |
0.44 | 0.40 | 0.45 |
asset_growth |
0.01 | 0.05 | 1.26 |
Koersgegevens (EODHD prices)
| Eerste prijs in DB | 2014-01-02 |
| Laatste prijs (2026-06-04) | $145.87 |
| Prijs 3 jaar geleden | $126.64 |
| Prijs 5 jaar geleden | $126.84 |
| 52w high | $151.00 |
| 3Y total return | +15.2% |
| 5Y total return | +15.0% |
QM technische status
ffo_score |
7.79 |
ffo_pass |
1 |
div_yield_calc |
0.0454 |
yield_pass |
1 |
volatility |
0.262 |
vol_pass |
1 |
trend_pass |
1 |
price |
146 |
ma40 |
138 |
momentum |
0.0206 |
momentum_rank |
36 |
computed_at |
2026-06-04 22:00:32 |
pct_from_ath |
-23.3 |
years_listed |
12.4 |
market_cap |
3.08e+10 |
dilution_3y |
0.164 |
Audit checklist: bij verdenking van data-fouten, controleer (1) de laatste 10-K op SEC EDGAR voor revenue/ebitda/debt cijfers, (2) de IR-page voor FFO/AFFO/payout, (3) de current market cap op Yahoo. EODHD jaarcijfers komen direct uit SEC filings; REITnotes voor REIT-specifieke metrics is een onafhankelijke scrape die fouten kan bevatten.