Valuation CubeSmart

Stocks

Market Closed - NYSE 04:00:02 2026-11-13 pm EST			5-day change	1st Jan Change
44.91 ^USD	-0.20%		-0.24%	+24.58%

Nov. 04	UBS Adjusts CubeSmart Price Target to $44 From $38, Maintains Neutral Rating	MT
Nov. 02	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	10,033	-	-
Change	-	-27.41%	15.3%	-7.02%	-15.17%	22.05%	-	-
Enterprise Value (EV) ¹	15,653	12,029	13,339	12,606	11,618	13,447	13,526	13,661
Change	-	-23.15%	10.88%	-5.49%	-7.84%	15.75%	0.59%	1%
P/E	52.2x	31.2x	25.5x	24.9x	24.7x	27.7x	27.9x	26.8x
PBR	4.48x	3.2x	3.73x	3.4x	3.01x	4.04x	4.27x	4.57x
PEG	-	1.7x	0.6x	-4.53x	-1.6x	2.5x	-61.69x	6.79x
Capitalization / Revenue	15.1x	8.95x	9.92x	9.09x	7.32x	8.81x	8.61x	8.32x
EV / Revenue	19x	11.9x	12.7x	11.8x	10.3x	11.8x	11.6x	11.3x
EV / EBITDA	29.9x	18.2x	19.1x	18.3x	16.4x	18.8x	18.6x	18.2x
EV / EBIT	53.9x	34.3x	26.8x	26.1x	25.9x	28.1x	27.4x	26.1x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.45	1.78	1.98	2.05	2.09	2.127	2.182	2.238
Rate of return	2.55%	4.42%	4.27%	4.78%	5.8%	4.74%	4.86%	4.98%
EPS ²	1.09	1.29	1.82	1.72	1.46	1.619	1.611	1.675
Distribution rate	133%	138%	109%	119%	143%	131%	135%	134%
Net sales ¹	822.6	1,010	1,050	1,066	1,123	1,139	1,166	1,207
EBITDA ¹	522.7	661.7	698.5	688.8	707	715.9	726.8	751.6
EBIT ¹	290.6	351.1	497.3	483.1	448.9	479.1	494	523.3
Net income ¹	223.5	291.3	410.8	391.2	333.8	362.6	367.1	381.7
Net Debt ¹	3,200	2,990	2,916	2,915	3,397	3,414	3,493	3,628
Reference price ²	56.91	40.25	46.35	42.85	36.05	44.91	44.91	44.91
Nbr of stocks (in thousands)	218,811	224,575	224,861	226,153	228,036	223,403	-	-
Announcement Date	2/24/22	2/23/23	2/29/24	2/27/25	2/26/26	-	-	-

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	27.75x	11.8x	18.78x	4.74%	10.03B
WELLTOWER INC.	85.16x	13.61x	36.46x	1.29%	179B
EQUINIX, INC.	58.19x	12.26x	23.88x	1.96%	104B
AMERICAN TOWER CORPORATION	27.51x	11.31x	17.14x	3.72%	88.88B
DIGITAL REALTY TRUST, INC.	65.36x	12.05x	22.87x	2.71%	68.09B
PUBLIC STORAGE	36.17x	14.4x	20.58x	3.62%	62.14B
VENTAS, INC.	169.19x	8.38x	23.18x	2.34%	47.02B
CROWN CASTLE INC.	47.13x	13.99x	20.8x	4.68%	38.65B
IRON MOUNTAIN INCORPORATED	62.93x	6.48x	17.37x	3.15%	33.88B
EXTRA SPACE STORAGE INC.	34.05x	15.49x	18.86x	4.09%	33.08B
Average	61.34x	11.98x	21.99x	3.23%	67B
Weighted average by Cap.	65.82x	12.36x	25.07x	2.64%