|
Market Closed -
London S.E.
12:35:26 2026-10-28 EDT
|
5-day change | 1st Jan Change | ||
| 547.00 GBX | -0.45% |
|
+5.60% | -25.68% |
| 10-15 | Jefferies Cuts Safestore PT, Maintains Buy Rating | MT |
| 10-15 | Safestore director Bentall buys 17,000 shares | 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 | 1,195 | - | - |
| Change | - | -24.8% | -21.85% | 18.64% | -11.62% | -23.49% | - | - |
| Enterprise Value (EV) 1 | 2,976 | 2,509 | 2,198 | 2,566 | 2,509 | 2,223 | 2,249 | 2,259 |
| Change | - | -15.69% | -12.37% | 16.73% | -2.22% | -11.38% | 1.14% | 0.47% |
| P/E | 6.81x | 4.25x | 7.45x | 4.76x | 14.1x | 12x | 11.3x | 8.64x |
| PBR | 1.84x | 1.07x | 0.77x | 0.79x | 0.68x | 0.52x | 0.53x | 0.51x |
| PEG | - | 0.2x | -0.1x | 0.1x | -0.2x | -1.21x | 1.89x | 0.3x |
| Capitalization / Revenue | 13.6x | 8.97x | 6.64x | 7.91x | 6.67x | 4.82x | 4.58x | 4.32x |
| EV / Revenue | 15.9x | 11.8x | 9.8x | 11.5x | 10.7x | 8.97x | 8.62x | 8.17x |
| EV / EBITDA | 25.2x | 18.6x | 15.5x | 19x | 18.3x | 16.4x | 15.8x | 14.7x |
| EV / EBIT | 25.4x | 18.7x | 16.1x | 19.2x | 15.7x | 17.1x | 15.7x | 14.5x |
| EV / FCF | 33.2x | 24.7x | 24.6x | 29.8x | 28x | 18.9x | 16.4x | 15.3x |
| FCF Yield | 3.01% | 4.04% | 4.06% | 3.36% | 3.57% | 5.3% | 6.1% | 6.55% |
| Dividend per Share 2 | 0.251 | 0.298 | 0.301 | 0.304 | 0.307 | 0.3091 | 0.3164 | 0.3311 |
| Rate of return | 2.09% | 3.3% | 4.4% | 3.76% | 4.29% | 5.65% | 5.78% | 6.05% |
| EPS 2 | 1.764 | 2.124 | 0.918 | 1.701 | 0.506 | 0.4557 | 0.4829 | 0.6333 |
| Distribution rate | 14.2% | 14% | 32.8% | 17.9% | 60.7% | 67.8% | 65.5% | 52.3% |
| Net sales 1 | 186.8 | 212.5 | 224.2 | 223.4 | 234.3 | 248 | 261 | 276.6 |
| EBITDA 1 | 118 | 135.1 | 142.2 | 135.4 | 137 | 135.7 | 142 | 153.6 |
| EBIT 1 | 117 | 134.1 | 136.6 | 133.6 | 159.3 | 129.8 | 143.1 | 156.3 |
| Net income 1 | 382 | 462.9 | 200.2 | 372.3 | 111.1 | 98.99 | 107.8 | 144.6 |
| Net Debt 1 | 441.5 | 602.9 | 708.9 | 798.9 | 947.2 | 1,029 | 1,054 | 1,064 |
| Reference price 2 | 12.020 | 9.035 | 6.835 | 8.090 | 7.150 | 5.470 | 5.470 | 5.470 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 12.06x | 8.99x | 16.43x | 5.63% | 1.59B | |
| 78.26x | 12.34x | 32.3x | 1.39% | 167B | |
| 58.26x | 11.69x | 22.77x | 2.07% | 99.43B | |
| 26.57x | 10.98x | 16.7x | 3.89% | 85.22B | |
| 61.94x | 12.03x | 22.3x | 2.74% | 66.69B | |
| 33.31x | 14.01x | 19.73x | 3.85% | 57.93B | |
| 150.93x | 7.89x | 21.69x | 2.5% | 42.87B | |
| 45.6x | 13.69x | 20.35x | 4.84% | 37.38B | |
| 62.44x | 6.48x | 17.43x | 3.05% | 34.44B | |
| 30.95x | 14.66x | 17.85x | 4.51% | 30.58B | |
| Average | 56.03x | 11.28x | 20.75x | 3.44% | 62.28B | |
| Weighted average by Cap. | 61.74x | 11.73x | 23.38x | 2.75% |
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
