Financials CubeSmart

Stocks

CUBE

US2296631094

Specialized REITs

Market Closed - NYSE 16:00:03 2026-11-12 EST			5-day change	1st Jan Change
45.00 ^USD	-0.31%		-0.82%	+24.83%

11-04	UBS Adjusts CubeSmart Price Target to $44 From $38, Maintains Neutral Rating	MT
11-02	CubeSmart, Other Self-Storage REITs Signal Continued Recovery Following Q3 Results, BofA Says	MT

Projected Income Statement: CubeSmart

Projected Income Statement - Annual - CubeSmart

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Net sales ¹	822.6	1,010	1,050	1,066	1,123	1,139	1,166	1,207
Change	-	22.74%	4.03%	1.51%	5.33%	1.43%	2.33%	3.51%
EBITDA ¹	522.7	661.7	698.5	688.8	707	715.9	726.8	751.6
Change	-	26.61%	5.56%	-1.39%	2.65%	1.25%	1.52%	3.41%
EBIT ¹	290.6	351.1	497.3	483.1	448.9	479.1	494	523.3
Change	-	20.83%	41.62%	-2.85%	-7.08%	6.72%	3.11%	5.93%
Interest Paid ¹	-78.45	-93.28	-93.06	-90.82	-114.1	-125.8	-130.2	-138.9
Earnings before Tax (EBT) ¹	230.8	292.5	412.4	391.9	331.3	354.3	367.3	374.7
Change	-	26.71%	41.02%	-4.98%	-15.46%	6.94%	3.67%	2%
Net income ¹	223.5	291.3	410.8	391.2	333.8	362.6	367.1	381.7
Change	-	30.33%	41.03%	-4.77%	-14.67%	8.62%	1.25%	3.99%
Announcement Date	2/24/22	2/23/23	2/29/24	2/27/25	2/26/26	-	-	-

¹USD in Million

Estimates

Projected Income Statement - Quarterly - CubeSmart

Fiscal Period: December	2021 Q4	2022 Q1	2022 Q2	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1	2025 Q2	2025 Q3	2025 Q4	2026 Q1	2026 Q2	2026 Q3	2026 Q4	2027 Q1	2027 Q2	2027 Q3	2027 Q4	2028 Q1	2028 Q2	2028 Q3
Net sales ¹	221.9	238.6	248.7	261.4	261	256.5	260.8	267.9	265.1	261.4	266.2	270.9	267.7	273	282.3	285.1	282.7	281.9	286.5	294	288.1	288.4	293.7	299.2	295.7	-	-	-
Change	-	7.5%	4.23%	5.12%	-0.16%	-1.71%	1.67%	2.71%	-1.03%	-1.4%	1.84%	1.76%	-1.17%	1.98%	3.39%	0.98%	-0.84%	-0.27%	1.62%	2.61%	-2%	0.1%	1.83%	1.89%	-1.19%	-	-	-
EBITDA ¹	145.6	145.6	161.5	171.3	175.5	170.7	171.7	176.3	179.9	168.7	168.5	174.8	176.8	174	178.4	177.7	176.9	174.7	173.2	181.7	186.3	176.6	178.8	186.3	186.1	177.5	183.5	192.3
Change	-	-0.04%	10.93%	6.08%	2.46%	-2.73%	0.55%	2.69%	2.03%	-6.18%	-0.15%	3.72%	1.18%	-1.58%	2.5%	-0.37%	-0.46%	-1.27%	-0.83%	4.88%	2.53%	-5.17%	1.24%	4.15%	-0.06%	-4.66%	3.41%	4.77%
EBIT ¹	77.38	63	82.42	91.72	106.1	120.4	121.3	126.3	129.3	118	117.5	123.5	124.1	114.9	111.9	111	111.1	113.2	117.4	125.7	122.9	118.3	118.3	125.9	-	-	-	-
Change	-	-18.59%	30.82%	11.28%	15.66%	13.5%	0.75%	4.11%	2.38%	-8.71%	-0.48%	5.19%	0.44%	-7.42%	-2.6%	-0.76%	0.05%	1.93%	3.66%	7.11%	-2.28%	-3.7%	-0.05%	6.44%	-	-	-	-
Charge d'intérêts ¹	-20.98	-22.82	-23.06	-23.85	-23.56	-23.69	-23.54	-23.2	-22.63	-22.92	-22.77	-22.75	-22.38	-26.1	-29.09	-29.38	-29.53	-29.83	-30.34	-31.08	-32.46	-32.47	-32.98	-32.05	-32.46	-33.35	-33.46	-33.61
Earnings before Tax (EBT) ¹	46.56	38.27	58.59	113.4	82.17	97.94	98.28	103.1	113.1	94.86	94.19	101	101.9	88.74	82.43	82.42	77.72	82.75	89.46	94.31	91.33	90.45	89.64	94.9	94.04	-	-	-
Change	-	-17.82%	53.12%	93.6%	-27.56%	19.19%	0.35%	4.87%	9.76%	-16.16%	-0.71%	7.18%	0.93%	-12.9%	-7.11%	-0.02%	-5.69%	6.47%	8.11%	5.42%	-3.16%	-0.97%	-0.89%	5.87%	-0.91%	-	-	-
Net income ¹	45.35	38.16	58.36	112.9	81.86	97.57	97.88	102.6	112.7	94.53	93.96	100.8	101.9	89.2	82.96	82.93	78.7	82.89	89.58	94.36	96.45	87.55	87.11	94.16	95.7	89.33	95.6	104.1
Change	-	-15.86%	52.95%	93.44%	-27.48%	19.18%	0.32%	4.87%	9.76%	-16.1%	-0.6%	7.27%	1.09%	-12.46%	-6.99%	-0.04%	-5.11%	5.33%	8.08%	5.32%	2.22%	-9.23%	-0.5%	8.09%	1.64%	-6.65%	7.02%	8.84%
Announcement Date	2/24/22	4/28/22	8/4/22	10/27/22	2/23/23	4/27/23	8/3/23	11/2/23	2/29/24	4/25/24	8/1/24	10/31/24	2/27/25	5/1/25	7/31/25	10/30/25	2/26/26	4/30/26	7/30/26	10/29/26	-	-	-	-	-	-	-	-

¹USD in Million

Estimates

Forecast Balance Sheet: CubeSmart

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Net Debt ¹	3,200	2,990	2,916	2,915	3,397	3,414	3,493	3,628
Change	-	-6.56%	-2.47%	-0.03%	16.54%	0.5%	2.31%	3.86%
Announcement Date	2/24/22	2/23/23	2/29/24	2/27/25	2/26/26	-	-	-

¹USD in Million

Estimates

Cash Flow Forecast: CubeSmart

Fiscal Period: December	2021	2024	2025	2026	2027	2028
CAPEX ¹	28.26	43.58	44.79	84.07	32.52	29.07
Change	-	-	2.78%	87.72%	-61.32%	-10.6%
Free Cash Flow (FCF) ¹	-	-	-	-	-	-
Change	-	-	-	-	-	-
Announcement Date	2/24/22	2/27/25	2/26/26	-	-	-

¹USD in Million

Estimates

Forecast Financial Ratios: CubeSmart

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Profitability
EBITDA Margin (%)	63.54%	65.54%	66.5%	64.6%	62.95%	62.85%	62.35%	62.29%
EBIT Margin (%)	35.33%	34.78%	47.34%	45.31%	39.97%	42.05%	42.38%	43.37%
EBT Margin (%)	28.06%	28.97%	39.27%	36.75%	29.5%	31.1%	31.51%	31.05%
Net margin (%)	27.17%	28.85%	39.11%	36.69%	29.72%	31.83%	31.49%	31.64%
FCF margin (%)	-	-	-	-	-	-	-	-
FCF / Net Income (%)	-	-	-	-	-	-	-	-
Profitability
ROA	3.95%	4.52%	6.55%	6.2%	5.12%	5.25%	5.58%	5.92%
ROE	9.5%	10.22%	14.6%	13.8%	11.94%	13.75%	15.06%	16.58%
Financial Health
Leverage (Debt/EBITDA)	6.12x	4.52x	4.17x	4.23x	4.8x	4.77x	4.81x	4.83x
Debt / Free cash flow	-	-	-	-	-	-	-	-
Capital Intensity
CAPEX / Current Assets (%)	3.44%	-	-	4.09%	3.99%	7.38%	2.79%	2.41%
CAPEX / EBITDA (%)	5.41%	-	-	6.33%	6.33%	11.74%	4.47%	3.87%
CAPEX / FCF (%)	-	-	-	-	-	-	-	-
Items per share
Cash flow per share ¹	-	-	2.701	2.778	2.655	2.606	2.696	2.786
Change	-	-	-	2.85%	-4.42%	-1.85%	3.43%	3.36%
Dividend per Share ¹	1.45	1.78	1.98	2.05	2.09	2.127	2.182	2.238
Change	-	22.76%	11.24%	3.54%	1.95%	1.77%	2.6%	2.57%
Book Value Per Share ¹	12.72	12.58	12.42	12.61	11.97	11.12	10.52	9.831
Change	-	-1.05%	-1.33%	1.56%	-5.1%	-7.08%	-5.42%	-6.51%
EPS ¹	1.09	1.29	1.82	1.72	1.46	1.619	1.611	1.675
Change	-	18.35%	41.09%	-5.49%	-15.12%	10.86%	-0.45%	3.95%
Nbr of stocks (in thousands)	218,811	224,575	224,861	226,153	228,036	223,403	223,403	223,403
Announcement Date	2/24/22	2/23/23	2/29/24	2/27/25	2/26/26	-	-	-