Valuation CubeSmart

Stocks

Real-time Estimate Cboe BZX Other stock markets 01:32:49 24/07/2026 am IST			5-day change	1st Jan Change
39.40 ^USD	-4.18%		-2.44%	+13.86%

10/07	UBS Adjusts CubeSmart Price Target to $43 From $41, Maintains Neutral Rating	MT
10/07	Barclays Upgrades CubeSmart to Overweight From Equal Weight, Raises Price Target to $46 From $45	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	9,310	-	-
Change	-	-27.41%	15.3%	-7.02%	-15.17%	13.25%	-	-
Enterprise Value (EV) ¹	15,653	12,029	13,339	12,606	11,618	12,819	12,972	13,219
Change	-	-23.15%	10.88%	-5.49%	-7.84%	10.34%	1.19%	1.91%
P/E	52.2x	31.2x	25.5x	24.9x	24.7x	28.1x	27.6x	27.1x
PBR	4.48x	3.2x	3.73x	3.4x	3.01x	3.65x	3.88x	4.17x
PEG	-	1.7x	0.6x	-4.53x	-1.6x	113.65x	16.58x	12.7x
Capitalization / Revenue	15.1x	8.95x	9.92x	9.09x	7.32x	8.19x	7.87x	7.54x
EV / Revenue	19x	11.9x	12.7x	11.8x	10.3x	11.3x	11x	10.7x
EV / EBITDA	29.9x	18.2x	19.1x	18.3x	16.4x	17.8x	17.6x	17.3x
EV / EBIT	53.9x	34.3x	26.8x	26.1x	25.9x	27.9x	27.8x	27.4x
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%	5.19%	5.33%	5.42%
EPS ²	1.09	1.29	1.82	1.72	1.46	1.464	1.488	1.52
Distribution rate	133%	138%	109%	119%	143%	146%	147%	147%
Net sales ¹	822.6	1,010	1,050	1,066	1,123	1,137	1,183	1,235
EBITDA ¹	522.7	661.7	698.5	688.8	707	718.4	735.9	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	41.12	41.12	41.12
Nbr of stocks (in thousands)	2,18,811	2,24,575	2,24,861	2,26,153	2,28,036	2,26,414	-	-
Announcement Date	24/02/22	23/02/23	29/02/24	27/02/25	26/02/26	-	-	-

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	28.09x	11.27x	17.84x	5.19%	931.01Cr
PUBLIC STORAGE	29.78x	13.14x	18.43x	3.86%	5.47TCr
EXTRA SPACE STORAGE INC.	31.54x	14.77x	18.07x	4.52%	3.06TCr
LINEAGE, INC.	-57.76x	3.29x	13.95x	4.92%	983.33Cr
SHURGARD SELF-STORAGE LTD.	15.93x	9.13x	15.57x	4.58%	294.44Cr
BIG YELLOW GROUP PLC	13x	10.24x	16.62x	5.43%	229.59Cr
SMARTSTOP SELF STORAGE REIT, INC.	65.99x	9.62x	18.72x	4.82%	189.9Cr
SAFESTORE HOLDINGS PLC	10.13x	9.44x	17.14x	5.15%	177.54Cr
Average	17.09x	10.11x	17.04x	4.81%	1.42TCr
Weighted average by Cap.	22.13x	12.29x	17.77x	4.33%