Valuation CubeSmart Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 15:55:37 2026-10-09 EDT			5-day change	1st Jan Change
33.84 ^EUR	+1.20%		+1.47%	+12.02%

08-04	RBC Capital Adjusts Price Target on CubeSmart to $47 From $46, Maintains Outperform Rating	MT
08-04	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	8,549	-	-
Change	-	-27.41%	15.3%	-7.02%	-15.17%	4%	-	-
Enterprise Value (EV) ¹	15,653	12,029	13,339	12,606	11,618	11,984	12,107	12,276
Change	-	-23.15%	10.88%	-5.49%	-7.84%	3.16%	1.03%	1.39%
P/E	52.2x	31.2x	25.5x	24.9x	24.7x	24.3x	23.8x	23.2x
PBR	4.48x	3.2x	3.73x	3.4x	3.01x	3.41x	3.61x	3.86x
PEG	-	1.7x	0.6x	-4.53x	-1.6x	3.5x	12.15x	7.79x
Capitalization / Revenue	15.1x	8.95x	9.92x	9.09x	7.32x	7.54x	7.32x	7.08x
EV / Revenue	19x	11.9x	12.7x	11.8x	10.3x	10.6x	10.4x	10.2x
EV / EBITDA	29.9x	18.2x	19.1x	18.3x	16.4x	16.9x	16.7x	16.4x
EV / EBIT	53.9x	34.3x	26.8x	26.1x	25.9x	25.4x	24.8x	23.8x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.45	1.78	1.98	2.05	2.09	2.13	2.183	2.246
Rate of return	2.55%	4.42%	4.27%	4.78%	5.8%	5.61%	5.75%	5.92%
EPS ²	1.09	1.29	1.82	1.72	1.46	1.561	1.592	1.639
Distribution rate	133%	138%	109%	119%	143%	136%	137%	137%
Net sales ¹	822.6	1,010	1,050	1,066	1,123	1,134	1,168	1,207
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	352.2	362.3	373.4
Net Debt ¹	3,200	2,990	2,916	2,915	3,397	3,435	3,558	3,727
Reference price ²	56.91	40.25	46.35	42.85	36.05	37.97	37.97	37.97
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.($)
WELLTOWER INC.	78.32x	12.48x	33.64x	1.39%	163B
EQUINIX, INC.	59.67x	11.94x	23.25x	2.02%	101B
AMERICAN TOWER CORPORATION	26.13x	10.96x	16.57x	3.92%	84.92B
DIGITAL REALTY TRUST, INC.	63.2x	12.01x	22.27x	2.74%	66.32B
PUBLIC STORAGE	29.11x	13.11x	18.45x	4.15%	54.16B
VENTAS, INC.	148.18x	7.82x	21.48x	2.53%	42.08B
IRON MOUNTAIN INCORPORATED	62.08x	6.45x	17.36x	3.08%	34.09B
CROWN CASTLE INC.	40.99x	12.68x	19x	5.34%	33.88B
EXTRA SPACE STORAGE INC.	28.76x	13.96x	17x	4.84%	28.45B
Average	59.60x	11.27x	21.00x	3.33%	67.52B
Weighted average by Cap.	61.41x	11.60x	23.58x	2.8%