Valuation CubeSmart

Stocks

Market Closed - NYSE Other stock markets 01:30:03 02/07/2026 am IST			5-day change	1st Jan Change
40.13 ^USD	+2.27%		-1.76%	+11.32%

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	9,004	-	-
Change	-	-27.41%	15.3%	-7.02%	-15.17%	9.53%	-	-
Enterprise Value (EV) ¹	15,653	12,029	13,339	12,606	11,618	12,513	12,666	12,914
Change	-	-23.15%	10.88%	-5.49%	-7.84%	7.71%	1.22%	1.95%
P/E	52.2x	31.2x	25.5x	24.9x	24.7x	27.2x	26.6x	25.9x
PBR	4.48x	3.2x	3.73x	3.4x	3.01x	3.53x	3.76x	4.03x
PEG	-	1.7x	0.6x	-4.53x	-1.6x	110.01x	12.12x	9.68x
Capitalization / Revenue	15.1x	8.95x	9.92x	9.09x	7.32x	7.93x	7.68x	7.36x
EV / Revenue	19x	11.9x	12.7x	11.8x	10.3x	11x	10.8x	10.6x
EV / EBITDA	29.9x	18.2x	19.1x	18.3x	16.4x	17.4x	17.3x	16.9x
EV / EBIT	53.9x	34.3x	26.8x	26.1x	25.9x	27.2x	27.1x	26.8x
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%	5.37%	5.51%	5.6%
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	734.1	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	39.77	39.77	39.77
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	27.17x	11.02x	17.4x	5.37%	900.45Cr
PUBLIC STORAGE	30.44x	13.18x	18.68x	3.78%	5.59TCr
EXTRA SPACE STORAGE INC.	31.48x	14.79x	18.1x	4.51%	3.07TCr
LINEAGE, INC.	-58.65x	3.29x	13.99x	4.93%	984.69Cr
NATIONAL STORAGE AFFILIATES TRUST	54.56x	8.76x	13.69x	5.14%	343.26Cr
SHURGARD SELF-STORAGE LTD.	9.85x	9.13x	15.49x	4.57%	295.31Cr
BIG YELLOW GROUP PLC	12.83x	10.44x	16.98x	5.28%	234.68Cr
SMARTSTOP SELF STORAGE REIT, INC.	62.53x	9.77x	18.33x	5.09%	179.94Cr
SAFESTORE HOLDINGS PLC	9.88x	9.51x	16.78x	5.12%	177.66Cr
ABACUS STORAGE KING	19.16x	12.47x	24.06x	4.59%	122.23Cr
Average	19.93x	10.23x	17.35x	4.84%	1.19TCr
Weighted average by Cap.	22.99x	12.22x	17.81x	4.32%