Valuation CubeSmart

Stocks

Market Closed - NYSE 16:00:03 2026-10-15 EDT			5-day change	1st Jan Change
38.56 ^USD	+2.25%		+2.80%	+6.96%

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	8,682	-	-
Change	-	-27.41%	15.3%	-7.02%	-15.17%	5.61%	-	-
Enterprise Value (EV) ¹	15,653	12,029	13,339	12,606	11,618	12,117	12,240	12,409
Change	-	-23.15%	10.88%	-5.49%	-7.84%	4.3%	1.02%	1.38%
P/E	52.2x	31.2x	25.5x	24.9x	24.7x	25.2x	24.4x	23.7x
PBR	4.48x	3.2x	3.73x	3.4x	3.01x	3.47x	3.67x	3.92x
PEG	-	1.7x	0.6x	-4.53x	-1.6x	5.13x	7.37x	8.44x
Capitalization / Revenue	15.1x	8.95x	9.92x	9.09x	7.32x	7.62x	7.39x	7.08x
EV / Revenue	19x	11.9x	12.7x	11.8x	10.3x	10.6x	10.4x	10.1x
EV / EBITDA	29.9x	18.2x	19.1x	18.3x	16.4x	17.1x	16.8x	16.6x
EV / EBIT	53.9x	34.3x	26.8x	26.1x	25.9x	25.7x	25.1x	24.1x
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%	5.52%	5.66%	5.82%
EPS ²	1.09	1.29	1.82	1.72	1.46	1.532	1.582	1.627
Distribution rate	133%	138%	109%	119%	143%	139%	138%	138%
Net sales ¹	822.6	1,010	1,050	1,066	1,123	1,139	1,175	1,226
EBITDA ¹	522.7	661.7	698.5	688.8	707	708.2	726.5	748.2
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	38.56	38.56	38.56
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	24.62x	10.47x	16.84x	5.65%	8.68B
WELLTOWER INC.	80.65x	12.81x	34.54x	1.35%	169B
EQUINIX, INC.	57.92x	11.65x	22.69x	2.08%	98.3B
AMERICAN TOWER CORPORATION	25.72x	10.84x	16.39x	3.99%	84.51B
DIGITAL REALTY TRUST, INC.	60.82x	11.66x	21.63x	2.85%	64.73B
PUBLIC STORAGE	28.57x	13.09x	18.39x	4.16%	55.18B
VENTAS, INC.	152.28x	7.99x	21.94x	2.47%	43.53B
CROWN CASTLE INC.	41.65x	12.66x	18.97x	5.35%	34.04B
IRON MOUNTAIN INCORPORATED	60.1x	6.32x	16.99x	3.18%	33.55B
EXTRA SPACE STORAGE INC.	28.71x	13.92x	16.94x	4.86%	29.09B
Average	56.10x	11.14x	20.53x	3.59%	62.07B
Weighted average by Cap.	61.43x	11.59x	23.65x	2.85%