Valuation CubeSmart

Stocks

Market Closed - NYSE Other stock markets 04:02:35 2026-08-07 pm EDT			5-day change	1st Jan Change
41.77 ^USD	-0.19%		+0.75%	+15.87%

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	9,405	-	-
Change	-	-27.41%	15.3%	-7.02%	-15.17%	14.41%	-	-
Enterprise Value (EV) ¹	15,653	12,029	13,339	12,606	11,618	12,930	13,048	13,314
Change	-	-23.15%	10.88%	-5.49%	-7.84%	11.29%	0.92%	2.04%
P/E	52.2x	31.2x	25.5x	24.9x	24.7x	27.4x	27.6x	27.4x
PBR	4.48x	3.2x	3.73x	3.4x	3.01x	3.7x	3.95x	4.23x
PEG	-	1.7x	0.6x	-4.53x	-1.6x	6.29x	-49.59x	58.55x
Capitalization / Revenue	15.1x	8.95x	9.92x	9.09x	7.32x	8.26x	7.96x	7.61x
EV / Revenue	19x	11.9x	12.7x	11.8x	10.3x	11.3x	11x	10.8x
EV / EBITDA	29.9x	18.2x	19.1x	18.3x	16.4x	18.1x	17.8x	17.4x
EV / EBIT	53.9x	34.3x	26.8x	26.1x	25.9x	27.2x	27.8x	27.3x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.45	1.78	1.98	2.05	2.09	2.13	2.188	2.223
Rate of return	2.55%	4.42%	4.27%	4.78%	5.8%	5.1%	5.24%	5.32%
EPS ²	1.09	1.29	1.82	1.72	1.46	1.524	1.515	1.522
Distribution rate	133%	138%	109%	119%	143%	140%	144%	146%
Net sales ¹	822.6	1,010	1,050	1,066	1,123	1,139	1,182	1,237
EBITDA ¹	522.7	661.7	698.5	688.8	707	715.6	733.5	763.1
EBIT ¹	290.6	351.1	497.3	483.1	448.9	475.1	469.5	488.4
Net income ¹	223.5	291.3	410.8	391.2	333.8	349.9	348.3	351.4
Net Debt ¹	3,200	2,990	2,916	2,915	3,397	3,524	3,643	3,909
Reference price ²	56.91	40.25	46.35	42.85	36.05	41.77	41.77	41.77
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	27.42x	11.35x	18.07x	5.1%	9.41B
PUBLIC STORAGE	34x	14.24x	19.85x	3.66%	61.35B
EXTRA SPACE STORAGE INC.	31.99x	14.77x	17.92x	4.33%	31.59B
LINEAGE, INC.	-60.51x	3.15x	13.33x	5.05%	9.65B
SHURGARD SELF-STORAGE LTD.	16.12x	9.2x	15.67x	4.53%	3.02B
BIG YELLOW GROUP PLC	13.36x	10.46x	16.97x	5.28%	2.38B
SMARTSTOP SELF STORAGE REIT, INC.	65.06x	9.58x	19.1x	4.68%	1.9B
SAFESTORE HOLDINGS PLC	10.45x	9.61x	17.44x	4.99%	1.85B
STORAGE KING GROUP	18.39x	12.17x	23.39x	4.79%	1.2B
Average	17.36x	10.50x	17.97x	4.71%	13.59B
Weighted average by Cap.	24.66x	12.92x	18.53x	4.15%