Valuation CubeSmart

Stocks

Real-time Estimate Cboe BZX Other stock markets 03:49:23 27/06/26 am AEST			5-day change	1st Jan Change
40.94 ^USD	+0.73%		+1.17%	+13.63%

17/06	Truist Securities Adjusts Price Target on CubeSmart to $43 From $41, Maintains Buy Rating	MT
20/05	CubeSmart Keeps Quarterly Dividend at $0.53 a Share, Payable July 15 to Holders of Record July 1	MT

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	9,204	-	-
Change	-	-27.41%	15.3%	-7.02%	-15.17%	11.96%	-	-
Enterprise Value (EV) ¹	15,653	12,029	13,339	12,606	11,618	12,712	12,865	13,113
Change	-	-23.15%	10.88%	-5.49%	-7.84%	9.42%	1.2%	1.92%
P/E	52.2x	31.2x	25.5x	24.9x	24.7x	27.8x	27.2x	26.5x
PBR	4.48x	3.2x	3.73x	3.4x	3.01x	3.6x	3.84x	4.12x
PEG	-	1.7x	0.6x	-4.53x	-1.6x	112.43x	12.39x	9.9x
Capitalization / Revenue	15.1x	8.95x	9.92x	9.09x	7.32x	8.1x	7.85x	7.52x
EV / Revenue	19x	11.9x	12.7x	11.8x	10.3x	11.2x	11x	10.7x
EV / EBITDA	29.9x	18.2x	19.1x	18.3x	16.4x	17.7x	17.5x	17.2x
EV / EBIT	53.9x	34.3x	26.8x	26.1x	25.9x	27.6x	27.6x	27.2x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.45	1.78	1.98	2.05	2.09	2.135	2.192	2.229
Rate of return	2.55%	4.42%	4.27%	4.78%	5.8%	5.25%	5.39%	5.48%
EPS ²	1.09	1.29	1.82	1.72	1.46	1.464	1.496	1.536
Distribution rate	133%	138%	109%	119%	143%	146%	147%	145%
Net sales ¹	822.6	1,010	1,050	1,066	1,123	1,136	1,173	1,223
EBITDA ¹	522.7	661.7	698.5	688.8	707	719.3	734.7	762.5
EBIT ¹	290.6	351.1	497.3	483.1	448.9	460.2	466.6	482.5
Net income ¹	223.5	291.3	410.8	391.2	333.8	335.1	342.2	351.1
Net Debt ¹	3,200	2,990	2,916	2,915	3,397	3,509	3,662	3,909
Reference price ²	56.91	40.25	46.35	42.85	36.05	40.65	40.65	40.65
Nbr of stocks (in thousands)	218,811	224,575	224,861	226,153	228,036	226,414	-	-
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.($)
CUBESMART	27.77x	11.19x	17.67x	5.25%	9.2B
PUBLIC STORAGE	30.67x	13.26x	18.81x	3.75%	56.32B
EXTRA SPACE STORAGE INC.	31.89x	14.92x	18.26x	4.46%	31.1B
LINEAGE, INC.	-56.69x	3.26x	13.87x	5%	9.7B
NATIONAL STORAGE AFFILIATES TRUST	55.02x	8.8x	13.76x	5.1%	3.46B
SHURGARD SELF-STORAGE LTD.	9.81x	9.1x	15.46x	4.59%	2.93B
BIG YELLOW GROUP PLC	12.94x	10.7x	17.21x	5.17%	2.38B
SMARTSTOP SELF STORAGE REIT, INC.	63.07x	9.82x	18.43x	5.04%	1.81B
SAFESTORE HOLDINGS PLC	10.07x	9.61x	16.96x	5.02%	1.8B
ABACUS STORAGE KING	19.59x	12.63x	24.38x	4.49%	1.25B
Average	20.41x	10.33x	17.48x	4.79%	12B
Weighted average by Cap.	23.61x	12.33x	17.94x	4.28%