Valuation CubeSmart

Stocks

Market Closed - NYSE 04:00:03 2026-09-28 pm EDT			5-day change	1st Jan Change
37.39 ^USD	-1.14%		-5.87%	+3.72%

Aug. 04	RBC Capital Adjusts Price Target on CubeSmart to $47 From $46, Maintains Outperform Rating	MT
Aug. 04	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	8,419	-	-
Change	-	-27.41%	15.3%	-7.02%	-15.17%	2.41%	-	-
Enterprise Value (EV) ¹	15,653	12,029	13,339	12,606	11,618	11,893	12,012	12,180
Change	-	-23.15%	10.88%	-5.49%	-7.84%	2.37%	1%	1.4%
P/E	52.2x	31.2x	25.5x	24.9x	24.7x	24.2x	23.8x	23.2x
PBR	4.48x	3.2x	3.73x	3.4x	3.01x	3.36x	3.56x	3.8x
PEG	-	1.7x	0.6x	-4.53x	-1.6x	4.12x	14.79x	8.5x
Capitalization / Revenue	15.1x	8.95x	9.92x	9.09x	7.32x	7.42x	7.2x	6.95x
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	16.8x	16.5x	16.3x
EV / EBIT	53.9x	34.3x	26.8x	26.1x	25.9x	25.2x	24.6x	23.6x
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%	5.7%	5.83%	5.99%
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	37.39	37.39	37.39
Nbr of stocks (in thousands)	218,811	224,575	224,861	226,153	228,036	225,162	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CUBESMART	24.47x	10.57x	16.93x	5.63%	8.52B
PUBLIC STORAGE	28.57x	13.11x	18.35x	4.18%	53.81B
EXTRA SPACE STORAGE INC.	28.49x	13.89x	16.89x	4.89%	28.17B
LINEAGE, INC.	-45.92x	2.97x	12.63x	5.91%	8.23B
SHURGARD SELF-STORAGE LTD.	13.26x	8.77x	15.47x	5.02%	2.68B
BIG YELLOW GROUP PLC	12.27x	9.81x	15.78x	5.79%	2.13B
SMARTSTOP SELF STORAGE REIT, INC.	50.44x	8.95x	16.76x	5.05%	1.76B
SAFESTORE HOLDINGS PLC	9.92x	8.75x	15.91x	5.95%	1.51B
STORAGE KING GROUP	12.47x	11.68x	21.89x	4.13%	987M
Average	14.88x	9.83x	16.74x	5.17%	11.98B
Weighted average by Cap.	21.78x	12.02x	17.27x	4.7%