|
Market Closed -
London S.E.
11:35:28 2026-10-08 EDT
|
5-day change | 1st Jan Change | ||
| 493.20 GBX | -1.56% |
|
-6.15% | -32.99% |
| 09-16 | Oddo BHF Downgrades Safestore to Neutral, Cuts PT | MT |
| 09-16 | Oddo BHF cuts Safestore to neutral, cuts target | AN |
Company Valuation: Safestore Holdings Plc
Data adjusted to current consolidation scope
| Fiscal Period: October | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,534 | 1,906 | 1,489 | 1,767 | 1,562 | 1,077 | - | - |
| Change | - | -24.8% | -21.85% | 18.64% | -11.62% | -31.02% | - | - |
| Enterprise Value (EV) 1 | 2,976 | 2,509 | 2,198 | 2,566 | 2,509 | 2,107 | 2,137 | 2,147 |
| Change | - | -15.69% | -12.37% | 16.73% | -2.22% | -16.01% | 1.43% | 0.45% |
| P/E | 6.81x | 4.25x | 7.45x | 4.76x | 14.1x | 9.38x | 9.4x | 7.04x |
| PBR | 1.84x | 1.07x | 0.77x | 0.79x | 0.68x | 0.47x | 0.47x | 0.45x |
| PEG | - | 0.2x | -0.1x | 0.1x | -0.2x | 2.37x | -35.57x | 0.2x |
| Capitalization / Revenue | 13.6x | 8.97x | 6.64x | 7.91x | 6.67x | 4.34x | 4.11x | 3.86x |
| EV / Revenue | 15.9x | 11.8x | 9.8x | 11.5x | 10.7x | 8.49x | 8.14x | 7.69x |
| EV / EBITDA | 25.2x | 18.6x | 15.5x | 19x | 18.3x | 15.5x | 14.8x | 14x |
| EV / EBIT | 25.4x | 18.7x | 16.1x | 19.2x | 15.7x | 16.2x | 15x | 13.8x |
| EV / FCF | 33.2x | 24.7x | 24.6x | 29.8x | 28x | 17.1x | 16x | 14.9x |
| FCF Yield | 3.01% | 4.04% | 4.06% | 3.36% | 3.57% | 5.86% | 6.23% | 6.71% |
| Dividend per Share 2 | 0.251 | 0.298 | 0.301 | 0.304 | 0.307 | 0.3103 | 0.32 | 0.3384 |
| Rate of return | 2.09% | 3.3% | 4.4% | 3.76% | 4.29% | 6.29% | 6.49% | 6.86% |
| EPS 2 | 1.764 | 2.124 | 0.918 | 1.701 | 0.506 | 0.526 | 0.5247 | 0.7003 |
| Distribution rate | 14.2% | 14% | 32.8% | 17.9% | 60.7% | 59% | 61% | 48.3% |
| Net sales 1 | 186.8 | 212.5 | 224.2 | 223.4 | 234.3 | 248.1 | 262.4 | 279.3 |
| EBITDA 1 | 118 | 135.1 | 142.2 | 135.4 | 137 | 136.4 | 144 | 153.8 |
| EBIT 1 | 117 | 134.1 | 136.6 | 133.6 | 159.3 | 129.8 | 142.8 | 155.5 |
| Net income 1 | 382 | 462.9 | 200.2 | 372.3 | 111.1 | 110.5 | 116.9 | 155.5 |
| Net Debt 1 | 441.5 | 602.9 | 708.9 | 798.9 | 947.2 | 1,030 | 1,060 | 1,070 |
| Reference price 2 | 12.020 | 9.035 | 6.835 | 8.090 | 7.150 | 4.932 | 4.932 | 4.932 |
| Nbr of stocks (in thousands) | 210,820 | 210,925 | 217,894 | 218,415 | 218,420 | 218,438 | - | - |
| Announcement Date | 1/13/22 | 1/17/23 | 1/17/24 | 1/16/25 | 1/15/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.52x | 8.56x | 15.58x | 6.19% | 1.45B | |
| 76.81x | 12.26x | 33.05x | 1.42% | 159B | |
| 60x | 12x | 23.36x | 2% | 102B | |
| 23.83x | 10.28x | 15.54x | 4.3% | 77.43B | |
| 63.81x | 12.1x | 22.44x | 2.71% | 66.95B | |
| 28.32x | 12.82x | 18.04x | 4.26% | 52.69B | |
| 147.11x | 7.67x | 21.08x | 2.6% | 41.06B | |
| 62.75x | 6.5x | 17.48x | 3.04% | 34.46B | |
| 35.52x | 11.56x | 17.32x | 6.16% | 29.36B | |
| 28.13x | 13.75x | 16.74x | 4.95% | 27.82B | |
| Average | 53.58x | 10.75x | 20.06x | 3.76% | 59.24B | |
| Weighted average by Cap. | 60.77x | 11.36x | 23.24x | 2.88% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SAFE Stock
- Valuation Safestore Holdings Plc
Select your edition
All financial news and data tailored to specific country editions
