|
Real-time Estimate
Cboe Europe
17:12:04 12/11/2026 +04
|
5-day change | 1st Jan Change | ||
| 566.25 GBX | +0.58% |
|
-1.39% | -22.62% |
| 10-15 | Jefferies Cuts Safestore PT, Maintains Buy Rating | MT |
| 10-15 | Safestore director Bentall buys 17,000 shares | AN |
Company Valuation: Safestore Holdings Plc
Data adjusted to current consolidation scope
| Fiscal Period: October | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,534 | 1,906 | 1,489 | 1,767 | 1,562 | 1,230 | - | - |
| Change | - | -24.8% | -21.85% | 18.64% | -11.62% | -21.25% | - | - |
| Enterprise Value (EV) 1 | 2,976 | 2,509 | 2,198 | 2,566 | 2,509 | 2,258 | 2,284 | 2,294 |
| Change | - | -15.69% | -12.37% | 16.73% | -2.22% | -9.99% | 1.12% | 0.47% |
| P/E | 6.81x | 4.25x | 7.45x | 4.76x | 14.1x | 12.4x | 11.7x | 8.89x |
| PBR | 1.84x | 1.07x | 0.77x | 0.79x | 0.68x | 0.54x | 0.54x | 0.53x |
| PEG | - | 0.2x | -0.1x | 0.1x | -0.2x | -1.25x | 1.96x | 0.3x |
| Capitalization / Revenue | 13.6x | 8.97x | 6.64x | 7.91x | 6.67x | 4.96x | 4.71x | 4.45x |
| EV / Revenue | 15.9x | 11.8x | 9.8x | 11.5x | 10.7x | 9.11x | 8.75x | 8.29x |
| EV / EBITDA | 25.2x | 18.6x | 15.5x | 19x | 18.3x | 16.6x | 16.1x | 14.9x |
| EV / EBIT | 25.4x | 18.7x | 16.1x | 19.2x | 15.7x | 17.4x | 16x | 14.7x |
| EV / FCF | 33.2x | 24.7x | 24.6x | 29.8x | 28x | 19.2x | 16.6x | 15.5x |
| FCF Yield | 3.01% | 4.04% | 4.06% | 3.36% | 3.57% | 5.21% | 6.01% | 6.45% |
| Dividend per Share 2 | 0.251 | 0.298 | 0.301 | 0.304 | 0.307 | 0.3091 | 0.3164 | 0.3311 |
| Rate of return | 2.09% | 3.3% | 4.4% | 3.76% | 4.29% | 5.49% | 5.62% | 5.88% |
| EPS 2 | 1.764 | 2.124 | 0.918 | 1.701 | 0.506 | 0.4557 | 0.4829 | 0.6333 |
| Distribution rate | 14.2% | 14% | 32.8% | 17.9% | 60.7% | 67.8% | 65.5% | 52.3% |
| Net sales 1 | 186.8 | 212.5 | 224.2 | 223.4 | 234.3 | 248 | 261 | 276.6 |
| EBITDA 1 | 118 | 135.1 | 142.2 | 135.4 | 137 | 135.7 | 142 | 153.6 |
| EBIT 1 | 117 | 134.1 | 136.6 | 133.6 | 159.3 | 129.8 | 143.1 | 156.3 |
| Net income 1 | 382 | 462.9 | 200.2 | 372.3 | 111.1 | 98.99 | 107.8 | 144.6 |
| Net Debt 1 | 441.5 | 602.9 | 708.9 | 798.9 | 947.2 | 1,029 | 1,054 | 1,064 |
| Reference price 2 | 12.020 | 9.035 | 6.835 | 8.090 | 7.150 | 5.630 | 5.630 | 5.630 |
| Nbr of stocks (in thousands) | 210,820 | 210,925 | 217,894 | 218,415 | 218,420 | 218,438 | - | - |
| Announcement Date | 13/01/22 | 17/01/23 | 17/01/24 | 16/01/25 | 15/01/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.35x | 9.11x | 16.64x | 5.49% | 1.63B | |
| 86.17x | 13.75x | 36.85x | 1.28% | 181B | |
| 58.98x | 12.4x | 24.15x | 1.93% | 106B | |
| 27.31x | 11.25x | 17.05x | 3.75% | 88.23B | |
| 65.78x | 12.11x | 22.98x | 2.69% | 68.53B | |
| 35.77x | 14.64x | 20.79x | 3.58% | 62.73B | |
| 172.04x | 8.5x | 23.49x | 2.3% | 47.82B | |
| 46.21x | 13.8x | 20.52x | 4.77% | 37.89B | |
| 34.21x | 15.54x | 18.92x | 4.07% | 33.23B | |
| 62.2x | 6.43x | 17.24x | 3.19% | 33.49B | |
| Average | 60.10x | 11.75x | 21.86x | 3.31% | 66B | |
| Weighted average by Cap. | 66.97x | 12.44x | 25.36x | 2.6% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SAFE Stock
- Valuation Safestore Holdings Plc
Select your edition
All financial news and data tailored to specific country editions
