Valuation CubeSmart

Stocks

Market Closed - NYSE Other stock markets 00:00:03 28/07/2026 +04			5-day change	1st Jan Change
42.28 ^USD	+0.45%		+1.68%	+17.28%

07-10	UBS Adjusts CubeSmart Price Target to $43 From $41, Maintains Neutral Rating	MT
07-10	Barclays Upgrades CubeSmart to Overweight From Equal Weight, Raises Price Target to $46 From $45	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	9,573	-	-
Change	-	-27.41%	15.3%	-7.02%	-15.17%	16.45%	-	-
Enterprise Value (EV) ¹	15,653	12,029	13,339	12,606	11,618	13,081	13,234	13,482
Change	-	-23.15%	10.88%	-5.49%	-7.84%	12.6%	1.17%	1.87%
P/E	52.2x	31.2x	25.5x	24.9x	24.7x	28.9x	28.4x	27.8x
PBR	4.48x	3.2x	3.73x	3.4x	3.01x	3.75x	3.99x	4.28x
PEG	-	1.7x	0.6x	-4.53x	-1.6x	86.82x	16.95x	12.62x
Capitalization / Revenue	15.1x	8.95x	9.92x	9.09x	7.32x	8.42x	8.09x	7.74x
EV / Revenue	19x	11.9x	12.7x	11.8x	10.3x	11.5x	11.2x	10.9x
EV / EBITDA	29.9x	18.2x	19.1x	18.3x	16.4x	18.2x	18x	17.7x
EV / EBIT	53.9x	34.3x	26.8x	26.1x	25.9x	28.4x	28.4x	27.9x
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%	5.05%	5.18%	5.27%
EPS ²	1.09	1.29	1.82	1.72	1.46	1.465	1.489	1.522
Distribution rate	133%	138%	109%	119%	143%	146%	147%	146%
Net sales ¹	822.6	1,010	1,050	1,066	1,123	1,137	1,184	1,237
EBITDA ¹	522.7	661.7	698.5	688.8	707	718.5	736.1	763.1
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	342.3	351.4
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	42.28	42.28	42.28
Nbr of stocks (in thousands)	218,811	224,575	224,861	226,153	228,036	226,414	-	-
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	28.86x	11.5x	18.21x	5.05%	9.57B
PUBLIC STORAGE	31.86x	13.58x	19.04x	3.71%	56.89B
EXTRA SPACE STORAGE INC.	32.25x	14.99x	18.36x	4.42%	31.33B
LINEAGE, INC.	-56.9x	3.26x	13.84x	5%	9.69B
SHURGARD SELF-STORAGE LTD.	16.15x	9.21x	15.69x	4.52%	2.97B
BIG YELLOW GROUP PLC	13.36x	10.46x	16.97x	5.28%	2.35B
SMARTSTOP SELF STORAGE REIT, INC.	66.62x	9.7x	18.58x	4.57%	1.94B
SAFESTORE HOLDINGS PLC	10.37x	9.57x	17.37x	5.03%	1.81B
STORAGE KING GROUP	18.6x	12.25x	23.55x	4.73%	1.2B
Average	17.91x	10.50x	17.96x	4.7%	13.08B
Weighted average by Cap.	23.76x	12.63x	18.25x	4.21%