Valuation Safestore Holdings Plc

Stocks

Market Closed - London S.E. Other stock markets 11:35:02 2026-07-31 EDT			5-day change	1st Jan Change
615.50 ^GBX	-.--%		-.--%	-16.37%

07-23	WINNERS & LOSERS: Centrica announces job cuts, adjusted earnings fall	AN
06-25	Safestore CEO Frederic Vecchioli buys GBP300,000 in shares	AN

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	1,344	-	-
Change	-	-24.8%	-21.85%	18.64%	-11.62%	-13.91%	-	-
Enterprise Value (EV) ¹	2,976	2,509	2,198	2,566	2,509	2,373	2,403	2,413
Change	-	-15.69%	-12.37%	16.73%	-2.22%	-5.4%	1.26%	0.39%
P/E	6.81x	4.25x	7.45x	4.76x	14.1x	10.3x	7.99x	8.31x
PBR	1.84x	1.07x	0.77x	0.79x	0.68x	0.58x	0.56x	0.54x
PEG	-	0.2x	-0.1x	0.1x	-0.2x	0.6x	0.3x	-2.17x
Capitalization / Revenue	13.6x	8.97x	6.64x	7.91x	6.67x	5.39x	5.06x	4.74x
EV / Revenue	15.9x	11.8x	9.8x	11.5x	10.7x	9.51x	9.04x	8.51x
EV / EBITDA	25.2x	18.6x	15.5x	19x	18.3x	17.3x	16.3x	15.1x
EV / EBIT	25.4x	18.7x	16.1x	19.2x	15.7x	18.1x	16.5x	15.2x
EV / FCF	33.2x	24.7x	24.6x	29.8x	28x	19.1x	17.9x	16.6x
FCF Yield	3.01%	4.04%	4.06%	3.36%	3.57%	5.24%	5.6%	6.03%
Dividend per Share ²	0.251	0.298	0.301	0.304	0.307	0.3128	0.3247	0.3423
Rate of return	2.09%	3.3%	4.4%	3.76%	4.29%	5.08%	5.27%	5.56%
EPS ²	1.764	2.124	0.918	1.701	0.506	0.5995	0.7701	0.7406
Distribution rate	14.2%	14%	32.8%	17.9%	60.7%	52.2%	42.2%	46.2%
Net sales ¹	186.8	212.5	224.2	223.4	234.3	249.5	265.7	283.6
EBITDA ¹	118	135.1	142.2	135.4	137	137.5	147.1	159.3
EBIT ¹	117	134.1	136.6	133.6	159.3	131.1	145.8	159.1
Net income ¹	382	462.9	200.2	372.3	111.1	127.1	159.1	164.3
Net Debt ¹	441.5	602.9	708.9	798.9	947.2	1,029	1,059	1,068
Reference price ²	12.020	9.035	6.835	8.090	7.150	6.155	6.155	6.155
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

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.($)
SAFESTORE HOLDINGS PLC	10.27x	9.51x	17.26x	5.08%	1.81B
PUBLIC STORAGE	33.42x	14.23x	20.01x	3.7%	60.56B
EXTRA SPACE STORAGE INC.	32.66x	14.9x	18.1x	4.38%	31.28B
LINEAGE, INC.	-56.66x	3.25x	13.78x	5.02%	9.65B
CUBESMART	28.3x	11.31x	17.98x	5.15%	9.35B
SHURGARD SELF-STORAGE LTD.	15.81x	9.09x	15.49x	4.62%	2.94B
BIG YELLOW GROUP PLC	13.17x	10.34x	16.79x	5.36%	2.34B
SMARTSTOP SELF STORAGE REIT, INC.	63.6x	9.42x	18.04x	4.79%	1.86B
STORAGE KING GROUP	18.39x	12.17x	23.39x	4.79%	1.19B
Average	17.66x	10.47x	17.87x	4.76%	13.44B
Weighted average by Cap.	24.79x	12.94x	18.65x	4.2%