|
Market Closed -
NYSE
05:00:03 07/11/2026 HKT
|
5-day change | 1st Jan Change | ||
| 45.02 USD | -0.77% |
|
+5.33% | +24.88% |
| 11-04 | UBS Adjusts CubeSmart Price Target to $44 From $38, Maintains Neutral Rating | MT |
| 11-03 | CubeSmart, Other Self-Storage REITs Signal Continued Recovery Following Q3 Results, BofA Says | MT |
Company Valuation: CubeSmart
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 | 10,058 | - | - |
| Change | - | -27.41% | 15.3% | -7.02% | -15.17% | 22.34% | - | - |
| Enterprise Value (EV) 1 | 15,653 | 12,029 | 13,339 | 12,606 | 11,618 | 13,611 | 13,652 | 13,770 |
| Change | - | -23.15% | 10.88% | -5.49% | -7.84% | 17.15% | 0.31% | 0.86% |
| P/E | 52.2x | 31.2x | 25.5x | 24.9x | 24.7x | 28.5x | 28.4x | 27.7x |
| PBR | 4.48x | 3.2x | 3.73x | 3.4x | 3.01x | 4.05x | 4.28x | 4.58x |
| PEG | - | 1.7x | 0.6x | -4.53x | -1.6x | 3.45x | 94.12x | 10.63x |
| Capitalization / Revenue | 15.1x | 8.95x | 9.92x | 9.09x | 7.32x | 8.73x | 8.54x | 8x |
| EV / Revenue | 19x | 11.9x | 12.7x | 11.8x | 10.3x | 11.8x | 11.6x | 11x |
| EV / EBITDA | 29.9x | 18.2x | 19.1x | 18.3x | 16.4x | 19.1x | 18.9x | 18.5x |
| EV / EBIT | 53.9x | 34.3x | 26.8x | 26.1x | 25.9x | 28.5x | 27.7x | 26.7x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 1.45 | 1.78 | 1.98 | 2.05 | 2.09 | 2.127 | 2.183 | 2.246 |
| Rate of return | 2.55% | 4.42% | 4.27% | 4.78% | 5.8% | 4.72% | 4.85% | 4.99% |
| EPS 2 | 1.09 | 1.29 | 1.82 | 1.72 | 1.46 | 1.581 | 1.586 | 1.627 |
| Distribution rate | 133% | 138% | 109% | 119% | 143% | 135% | 138% | 138% |
| Net sales 1 | 822.6 | 1,010 | 1,050 | 1,066 | 1,123 | 1,152 | 1,178 | 1,257 |
| EBITDA 1 | 522.7 | 661.7 | 698.5 | 688.8 | 707 | 712.1 | 722.3 | 745.5 |
| EBIT 1 | 290.6 | 351.1 | 497.3 | 483.1 | 448.9 | 477 | 492.5 | 515.2 |
| Net income 1 | 223.5 | 291.3 | 410.8 | 391.2 | 333.8 | 361.6 | 363.4 | 369 |
| Net Debt 1 | 3,200 | 2,990 | 2,916 | 2,915 | 3,397 | 3,553 | 3,595 | 3,713 |
| Reference price 2 | 56.91 | 40.25 | 46.35 | 42.85 | 36.05 | 45.02 | 45.02 | 45.02 |
| Nbr of stocks (in thousands) | 218,811 | 224,575 | 224,861 | 226,153 | 228,036 | 223,403 | - | - |
| Announcement Date | 24/2/22 | 23/2/23 | 29/2/24 | 27/2/25 | 26/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.48x | 11.82x | 19.11x | 4.72% | 10.06B | |
| 82.23x | 13.3x | 35.76x | 1.29% | 180B | |
| 55.92x | 11.87x | 23.12x | 2.04% | 100B | |
| 27.11x | 11.19x | 16.96x | 3.78% | 87.55B | |
| 62.86x | 11.75x | 22.29x | 2.8% | 65.9B | |
| 35.63x | 14.62x | 20.65x | 3.56% | 63.05B | |
| 166.43x | 8.4x | 23.26x | 2.34% | 46.93B | |
| 45.98x | 13.75x | 20.45x | 4.8% | 37.7B | |
| 34.36x | 15.57x | 18.95x | 4.08% | 33.23B | |
| 57.66x | 6.21x | 16.66x | 3.37% | 31.73B | |
| Average | 59.66x | 11.85x | 21.72x | 3.28% | 65.61B | |
| Weighted average by Cap. | 63.93x | 12.20x | 24.71x | 2.68% |
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
- CUBE Stock
- Valuation CubeSmart
Select your edition
All financial news and data tailored to specific country editions
