Valuation CubeSmart

Stocks

Market Closed - NYSE 16:02:16 2026-09-03 EDT			5-day change	1st Jan Change
39.75 ^USD	+0.73%		-0.55%	+10.26%

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	8,950	-	-
Change	-	-27.41%	15.3%	-7.02%	-15.17%	8.87%	-	-
Enterprise Value (EV) ¹	15,653	12,029	13,339	12,606	11,618	12,431	12,566	12,789
Change	-	-23.15%	10.88%	-5.49%	-7.84%	7%	1.09%	1.78%
P/E	52.2x	31.2x	25.5x	24.9x	24.7x	25.8x	25.6x	25x
PBR	4.48x	3.2x	3.73x	3.4x	3.01x	3.51x	3.75x	4.03x
PEG	-	1.7x	0.6x	-4.53x	-1.6x	4.84x	23.39x	10.9x
Capitalization / Revenue	15.1x	8.95x	9.92x	9.09x	7.32x	7.89x	7.65x	7.39x
EV / Revenue	19x	11.9x	12.7x	11.8x	10.3x	11x	10.7x	10.6x
EV / EBITDA	29.9x	18.2x	19.1x	18.3x	16.4x	17.5x	17.3x	17x
EV / EBIT	53.9x	34.3x	26.8x	26.1x	25.9x	26.6x	26x	24.8x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.45	1.78	1.98	2.05	2.09	2.13	2.181	2.223
Rate of return	2.55%	4.42%	4.27%	4.78%	5.8%	5.36%	5.49%	5.59%
EPS ²	1.09	1.29	1.82	1.72	1.46	1.538	1.555	1.59
Distribution rate	133%	138%	109%	119%	143%	138%	140%	140%
Net sales ¹	822.6	1,010	1,050	1,066	1,123	1,134	1,170	1,211
EBITDA ¹	522.7	661.7	698.5	688.8	707	708.9	728.1	751.5
EBIT ¹	290.6	351.1	497.3	483.1	448.9	468.1	483.5	514.9
Net income ¹	223.5	291.3	410.8	391.2	333.8	348.3	356.7	364
Net Debt ¹	3,200	2,990	2,916	2,915	3,397	3,480	3,615	3,839
Reference price ²	56.91	40.25	46.35	42.85	36.05	39.75	39.75	39.75
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	25.66x	10.9x	17.44x	5.4%	8.88B
PUBLIC STORAGE	30.07x	13.6x	19.19x	3.99%	56.29B
EXTRA SPACE STORAGE INC.	30.26x	14.34x	17.36x	4.65%	29.56B
LINEAGE, INC.	-53.31x	3.06x	12.95x	5.51%	8.83B
SHURGARD SELF-STORAGE LTD.	13.2x	8.61x	15.2x	5.14%	2.66B
BIG YELLOW GROUP PLC	12.55x	9.98x	16.05x	5.66%	2.22B
SMARTSTOP SELF STORAGE REIT, INC.	51.52x	9.15x	17.16x	4.94%	1.8B
SAFESTORE HOLDINGS PLC	10.85x	9.17x	16.66x	5.44%	1.7B
STORAGE KING GROUP	13.23x	12.05x	22.63x	4.04%	1.07B
Average	14.89x	10.10x	17.18x	4.97%	12.56B
Weighted average by Cap.	22.41x	12.42x	17.89x	4.49%