Valuation CubeSmart

Stocks

Real-time Estimate Cboe BZX 08:57:03 25/09/2026 pm IST			5-day change	1st Jan Change
37.53 ^USD	-0.21%		-5.17%	+4.04%

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	8,468	-	-
Change	-	-27.41%	15.3%	-7.02%	-15.17%	3.01%	-	-
Enterprise Value (EV) ¹	15,653	12,029	13,339	12,606	11,618	11,943	12,062	12,229
Change	-	-23.15%	10.88%	-5.49%	-7.84%	2.8%	0.99%	1.39%
P/E	52.2x	31.2x	25.5x	24.9x	24.7x	24.3x	23.9x	23.3x
PBR	4.48x	3.2x	3.73x	3.4x	3.01x	3.38x	3.58x	3.83x
PEG	-	1.7x	0.6x	-4.53x	-1.6x	4.14x	14.85x	8.54x
Capitalization / Revenue	15.1x	8.95x	9.92x	9.09x	7.32x	7.47x	7.24x	6.99x
EV / Revenue	19x	11.9x	12.7x	11.8x	10.3x	10.5x	10.3x	10.1x
EV / EBITDA	29.9x	18.2x	19.1x	18.3x	16.4x	16.9x	16.6x	16.3x
EV / EBIT	53.9x	34.3x	26.8x	26.1x	25.9x	25.3x	24.7x	23.7x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.45	1.78	1.98	2.05	2.09	2.13	2.181	2.238
Rate of return	2.55%	4.42%	4.27%	4.78%	5.8%	5.66%	5.8%	5.95%
EPS ²	1.09	1.29	1.82	1.72	1.46	1.546	1.571	1.613
Distribution rate	133%	138%	109%	119%	143%	138%	139%	139%
Net sales ¹	822.6	1,010	1,050	1,066	1,123	1,134	1,170	1,211
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	349.4	358.7	367.8
Net Debt ¹	3,200	2,990	2,916	2,915	3,397	3,475	3,593	3,761
Reference price ²	56.91	40.25	46.35	42.85	36.05	37.61	37.61	37.61
Nbr of stocks (in thousands)	2,18,811	2,24,575	2,24,861	2,26,153	2,28,036	2,25,162	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CUBESMART	24.33x	10.53x	16.87x	5.66%	846.84Cr
PUBLIC STORAGE	28.23x	12.98x	18.18x	4.23%	5.32TCr
EXTRA SPACE STORAGE INC.	28.25x	13.81x	16.79x	4.93%	2.79TCr
LINEAGE, INC.	-45.96x	2.97x	12.63x	5.9%	823.85Cr
SHURGARD SELF-STORAGE LTD.	13.07x	8.7x	15.34x	5.1%	263.45Cr
BIG YELLOW GROUP PLC	12.3x	9.83x	15.81x	5.77%	212.97Cr
SMARTSTOP SELF STORAGE REIT, INC.	49.67x	8.86x	16.6x	5.12%	173.03Cr
SAFESTORE HOLDINGS PLC	9.97x	8.77x	15.96x	5.92%	151.44Cr
STORAGE KING GROUP	12.47x	11.68x	21.89x	4.13%	99Cr
Average	14.70x	9.79x	16.67x	5.2%	1.19TCr
Weighted average by Cap.	21.45x	11.93x	17.14x	4.74%