Valuation CubeSmart Mexican S.E.

Stocks

End-of-day quote Mexican S.E. 21/08/2024			5-day change	1st Jan Change
938.00 ^MXN	+1.52%		-.--%	-

04/08	RBC Capital Adjusts Price Target on CubeSmart to $47 From $46, Maintains Outperform Rating	MT
04/08	Analyst recommendations: Walmart, Palantir Technologies, Cigna, Marriott International, Bank of New York Mellon Corporation...

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,453	9,039	10,422	9,691	8,221	8,374	-	-
Change	-	-27.41%	15.3%	-7.02%	-15.17%	1.86%	-	-
Enterprise Value (EV) ¹	15,653	12,029	13,339	12,606	11,618	11,809	11,932	12,101
Change	-	-23.15%	10.88%	-5.49%	-7.84%	1.64%	1.04%	1.41%
P/E	52.2x	31.2x	25.5x	24.9x	24.7x	23.8x	23.4x	22.7x
PBR	4.48x	3.2x	3.73x	3.4x	3.01x	3.34x	3.54x	3.78x
PEG	-	1.7x	0.6x	-4.53x	-1.6x	3.42x	11.94x	7.62x
Capitalization / Revenue	15.1x	8.95x	9.92x	9.09x	7.32x	7.38x	7.17x	6.94x
EV / Revenue	19x	11.9x	12.7x	11.8x	10.3x	10.4x	10.2x	10x
EV / EBITDA	29.9x	18.2x	19.1x	18.3x	16.4x	16.7x	16.4x	16.2x
EV / EBIT	53.9x	34.3x	26.8x	26.1x	25.9x	25.1x	24.4x	23.5x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.45	1.78	1.98	2.05	2.09	2.13	2.183	2.246
Rate of return	2.55%	4.42%	4.27%	4.78%	5.8%	5.73%	5.87%	6.04%
EPS ²	1.09	1.29	1.82	1.72	1.46	1.561	1.592	1.639
Distribution rate	133%	138%	109%	119%	143%	136%	137%	137%
Net sales ¹	822.6	1,010	1,050	1,066	1,123	1,134	1,168	1,207
EBITDA ¹	522.7	661.7	698.5	688.8	707	708.1	726.6	748.9
EBIT ¹	290.6	351.1	497.3	483.1	448.9	471.2	488	515.2
Net income ¹	223.5	291.3	410.8	391.2	333.8	352.2	362.3	373.4
Net Debt ¹	3,200	2,990	2,916	2,915	3,397	3,435	3,558	3,727
Reference price ²	56.91	40.25	46.35	42.85	36.05	37.19	37.19	37.19
Nbr of stocks (in thousands)	218,811	224,575	224,861	226,153	228,036	225,162	-	-
Announcement Date	24/2/22	23/2/23	29/2/24	27/2/25	26/2/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WELLTOWER INC.	77.86x	12.41x	33.46x	1.4%	162B
EQUINIX, INC.	59.41x	11.92x	23.19x	2.02%	101B
AMERICAN TOWER CORPORATION	23.27x	10.11x	15.29x	4.41%	75.61B
DIGITAL REALTY TRUST, INC.	63.6x	12.07x	22.38x	2.72%	66.73B
PUBLIC STORAGE	28.29x	12.81x	18.03x	4.27%	52.63B
VENTAS, INC.	149.53x	7.77x	21.36x	2.56%	41.73B
IRON MOUNTAIN INCORPORATED	60.9x	6.37x	17.14x	3.13%	33.44B
CROWN CASTLE INC.	34.78x	11.41x	17.09x	6.29%	28.75B
EXTRA SPACE STORAGE INC.	28.39x	13.84x	16.84x	4.9%	28.08B
Average	58.45x	10.97x	20.53x	3.52%	65.5B
Weighted average by Cap.	61.31x	11.38x	23.37x	2.88%