Valuation CubeSmart

Stocks

Real-time Estimate Cboe BZX 01:21:34 07/11/2026 am IST			5-day change	1st Jan Change
45.08 ^USD	-0.64%		+5.56%	+25.15%

04/11	UBS Adjusts CubeSmart Price Target to $44 From $38, Maintains Neutral Rating	MT
02/11	CubeSmart, Other Self-Storage REITs Signal Continued Recovery Following Q3 Results, BofA Says	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	10,136	-	-
Change	-	-27.41%	15.3%	-7.02%	-15.17%	23.3%	-	-
Enterprise Value (EV) ¹	15,653	12,029	13,339	12,606	11,618	13,689	13,730	13,848
Change	-	-23.15%	10.88%	-5.49%	-7.84%	17.83%	0.3%	0.86%
P/E	52.2x	31.2x	25.5x	24.9x	24.7x	28.7x	28.7x	27.9x
PBR	4.48x	3.2x	3.73x	3.4x	3.01x	4.08x	4.31x	4.61x
PEG	-	1.7x	0.6x	-4.53x	-1.6x	3.47x	-11,342.1x	9.56x
Capitalization / Revenue	15.1x	8.95x	9.92x	9.09x	7.32x	8.8x	8.6x	8.06x
EV / Revenue	19x	11.9x	12.7x	11.8x	10.3x	11.9x	11.7x	11x
EV / EBITDA	29.9x	18.2x	19.1x	18.3x	16.4x	19.2x	19x	18.6x
EV / EBIT	53.9x	34.3x	26.8x	26.1x	25.9x	28.9x	28.1x	26.9x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.45	1.78	1.98	2.05	2.09	2.125	2.183	2.246
Rate of return	2.55%	4.42%	4.27%	4.78%	5.8%	4.68%	4.81%	4.95%
EPS ²	1.09	1.29	1.82	1.72	1.46	1.581	1.581	1.627
Distribution rate	133%	138%	109%	119%	143%	134%	138%	138%
Net sales ¹	822.6	1,010	1,050	1,066	1,123	1,152	1,178	1,257
EBITDA ¹	522.7	661.7	698.5	688.8	707	712.1	722.3	745.5
EBIT ¹	290.6	351.1	497.3	483.1	448.9	473.8	488.4	515.2
Net income ¹	223.5	291.3	410.8	391.2	333.8	359.4	360.4	369
Net Debt ¹	3,200	2,990	2,916	2,915	3,397	3,553	3,595	3,713
Reference price ²	56.91	40.25	46.35	42.85	36.05	45.37	45.37	45.37
Nbr of stocks (in thousands)	2,18,811	2,24,575	2,24,861	2,26,153	2,28,036	2,23,403	-	-
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	28.7x	11.88x	19.22x	4.68%	1.01TCr
WELLTOWER INC.	82.37x	13.32x	35.81x	1.29%	18TCr
EQUINIX, INC.	55.07x	11.72x	22.83x	2.07%	9.87TCr
AMERICAN TOWER CORPORATION	27.85x	11.4x	17.29x	3.68%	9TCr
DIGITAL REALTY TRUST, INC.	63.03x	11.77x	22.34x	2.79%	6.61TCr
PUBLIC STORAGE	35.95x	14.69x	20.71x	3.53%	6.36TCr
VENTAS, INC.	166.97x	8.42x	23.32x	2.34%	4.71TCr
CROWN CASTLE INC.	47.2x	14x	20.82x	4.67%	3.87TCr
IRON MOUNTAIN INCORPORATED	57.11x	6.11x	16.45x	3.34%	3.14TCr
EXTRA SPACE STORAGE INC.	34.53x	15.74x	19.16x	4.05%	3.34TCr
Average	59.88x	11.91x	21.80x	3.24%	6.59TCr
Weighted average by Cap.	63.95x	12.25x	24.74x	2.66%