Valuation CubeSmart

Stocks

Market Closed - NYSE Other stock markets 16:00:03 2026-07-02 EDT			5-day change	1st Jan Change
40.98 ^USD	+2.12%		-0.70%	+13.68%

06-17	Truist Securities Adjusts Price Target on CubeSmart to $43 From $41, Maintains Buy Rating	MT
05-19	CubeSmart Keeps Quarterly Dividend at $0.53 a Share, Payable July 15 to Holders of Record July 1	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	9,278	-	-
Change	-	-27.41%	15.3%	-7.02%	-15.17%	12.87%	-	-
Enterprise Value (EV) ¹	15,653	12,029	13,339	12,606	11,618	12,787	12,940	13,187
Change	-	-23.15%	10.88%	-5.49%	-7.84%	10.07%	1.2%	1.91%
P/E	52.2x	31.2x	25.5x	24.9x	24.7x	28x	27.4x	26.7x
PBR	4.48x	3.2x	3.73x	3.4x	3.01x	3.63x	3.87x	4.15x
PEG	-	1.7x	0.6x	-4.53x	-1.6x	113.24x	12.48x	9.97x
Capitalization / Revenue	15.1x	8.95x	9.92x	9.09x	7.32x	8.17x	7.91x	7.58x
EV / Revenue	19x	11.9x	12.7x	11.8x	10.3x	11.3x	11x	10.8x
EV / EBITDA	29.9x	18.2x	19.1x	18.3x	16.4x	17.8x	17.6x	17.3x
EV / EBIT	53.9x	34.3x	26.8x	26.1x	25.9x	27.8x	27.7x	27.3x
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%	5.21%	5.35%	5.44%
EPS ²	1.09	1.29	1.82	1.72	1.46	1.464	1.496	1.536
Distribution rate	133%	138%	109%	119%	143%	146%	147%	145%
Net sales ¹	822.6	1,010	1,050	1,066	1,123	1,136	1,173	1,223
EBITDA ¹	522.7	661.7	698.5	688.8	707	719.3	734.7	762.5
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	342.2	351.1
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	40.98	40.98	40.98
Nbr of stocks (in thousands)	218,811	224,575	224,861	226,153	228,036	226,414	-	-
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	28x	11.26x	17.78x	5.21%	9.28B
PUBLIC STORAGE	31.53x	13.58x	19.25x	3.65%	57.88B
EXTRA SPACE STORAGE INC.	32.35x	15.07x	18.45x	4.39%	31.55B
LINEAGE, INC.	-59.67x	3.32x	14.12x	4.84%	10.02B
NATIONAL STORAGE AFFILIATES TRUST	56.49x	8.93x	13.95x	4.97%	3.55B
SHURGARD SELF-STORAGE LTD.	10.19x	9.32x	15.82x	4.42%	3.06B
BIG YELLOW GROUP PLC	12.62x	10.3x	16.77x	5.37%	2.32B
SMARTSTOP SELF STORAGE REIT, INC.	64.78x	9.99x	18.74x	4.91%	1.86B
SAFESTORE HOLDINGS PLC	9.89x	9.52x	16.79x	5.11%	1.79B
ABACUS STORAGE KING	18.95x	12.38x	23.91x	4.65%	1.21B
Average	20.51x	10.37x	17.56x	4.75%	12.25B
Weighted average by Cap.	23.91x	12.52x	18.23x	4.2%