|
Market Closed -
NYSE
08:00:03 13/11/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 45.00 USD | -0.31% |
|
-0.82% | +24.83% |
| 05/11 | UBS Adjusts CubeSmart Price Target to $44 From $38, Maintains Neutral Rating | MT |
| 03/11 | CubeSmart, Other Self-Storage REITs Signal Continued Recovery Following Q3 Results, BofA Says | MT |
Company Valuation: CubeSmart
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 | 10,053 | - | - |
| Change | - | -27.41% | 15.3% | -7.02% | -15.17% | 22.29% | - | - |
| Enterprise Value (EV) 1 | 15,653 | 12,029 | 13,339 | 12,606 | 11,618 | 13,467 | 13,546 | 13,681 |
| Change | - | -23.15% | 10.88% | -5.49% | -7.84% | 15.92% | 0.59% | 0.99% |
| P/E | 52.2x | 31.2x | 25.5x | 24.9x | 24.7x | 27.8x | 27.9x | 26.9x |
| PBR | 4.48x | 3.2x | 3.73x | 3.4x | 3.01x | 4.05x | 4.28x | 4.58x |
| PEG | - | 1.7x | 0.6x | -4.53x | -1.6x | 2.6x | -61.69x | 6.81x |
| Capitalization / Revenue | 15.1x | 8.95x | 9.92x | 9.09x | 7.32x | 8.82x | 8.62x | 8.33x |
| EV / Revenue | 19x | 11.9x | 12.7x | 11.8x | 10.3x | 11.8x | 11.6x | 11.3x |
| EV / EBITDA | 29.9x | 18.2x | 19.1x | 18.3x | 16.4x | 18.8x | 18.6x | 18.2x |
| EV / EBIT | 53.9x | 34.3x | 26.8x | 26.1x | 25.9x | 28.1x | 27.4x | 26.1x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 1.45 | 1.78 | 1.98 | 2.05 | 2.09 | 2.127 | 2.182 | 2.238 |
| Rate of return | 2.55% | 4.42% | 4.27% | 4.78% | 5.8% | 4.73% | 4.85% | 4.97% |
| EPS 2 | 1.09 | 1.29 | 1.82 | 1.72 | 1.46 | 1.619 | 1.611 | 1.675 |
| Distribution rate | 133% | 138% | 109% | 119% | 143% | 131% | 135% | 134% |
| Net sales 1 | 822.6 | 1,010 | 1,050 | 1,066 | 1,123 | 1,139 | 1,166 | 1,207 |
| EBITDA 1 | 522.7 | 661.7 | 698.5 | 688.8 | 707 | 715.9 | 726.8 | 751.6 |
| EBIT 1 | 290.6 | 351.1 | 497.3 | 483.1 | 448.9 | 479.1 | 494 | 523.3 |
| Net income 1 | 223.5 | 291.3 | 410.8 | 391.2 | 333.8 | 362.6 | 367.1 | 381.7 |
| Net Debt 1 | 3,200 | 2,990 | 2,916 | 2,915 | 3,397 | 3,414 | 3,493 | 3,628 |
| Reference price 2 | 56.91 | 40.25 | 46.35 | 42.85 | 36.05 | 45.00 | 45.00 | 45.00 |
| Nbr of stocks (in thousands) | 218,811 | 224,575 | 224,861 | 226,153 | 228,036 | 223,403 | - | - |
| Announcement Date | 24/2/22 | 23/2/23 | 29/2/24 | 27/2/25 | 26/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.8x | 11.82x | 18.81x | 4.73% | 10.05B | |
| 85.32x | 13.63x | 36.52x | 1.29% | 180B | |
| 59.24x | 12.44x | 24.24x | 1.92% | 106B | |
| 27.25x | 11.23x | 17.02x | 3.76% | 88.02B | |
| 66.63x | 12.23x | 23.21x | 2.66% | 69.41B | |
| 35.61x | 14.55x | 20.66x | 3.61% | 62.28B | |
| 170.58x | 8.44x | 23.33x | 2.32% | 47.41B | |
| 46.54x | 13.87x | 20.62x | 4.74% | 38.16B | |
| 63.39x | 6.51x | 17.45x | 3.13% | 34.13B | |
| 33.99x | 15.47x | 18.83x | 4.1% | 33.02B | |
| Average | 61.63x | 12.02x | 22.07x | 3.23% | 67B | |
| Weighted average by Cap. | 66.27x | 12.41x | 25.18x | 2.63% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CUBE Stock
- Valuation CubeSmart
Select your edition
All financial news and data tailored to specific country editions
