Valuation CubeSmart

Stocks

Market Closed - NYSE 23:00:03 28/10/2026 +03			5-day change	1st Jan Change
40.33 ^USD	-0.69%		+2.49%	+11.87%

10-16	UBS Adjusts Price Target on CubeSmart to $38 From $43, Keeps Neutral Rating	MT
09-30	Extra Space Storage Inc. : The Storage Recovery

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	9,144	-	-
Change	-	-27.41%	15.3%	-7.02%	-15.17%	11.23%	-	-
Enterprise Value (EV) ¹	15,653	12,029	13,339	12,606	11,618	12,579	12,702	12,871
Change	-	-23.15%	10.88%	-5.49%	-7.84%	8.27%	0.98%	1.33%
P/E	52.2x	31.2x	25.5x	24.9x	24.7x	26.3x	25.5x	24.8x
PBR	4.48x	3.2x	3.73x	3.4x	3.01x	3.63x	3.84x	4.1x
PEG	-	1.7x	0.6x	-4.53x	-1.6x	5.35x	7.71x	8.83x
Capitalization / Revenue	15.1x	8.95x	9.92x	9.09x	7.32x	8.03x	7.78x	7.46x
EV / Revenue	19x	11.9x	12.7x	11.8x	10.3x	11x	10.8x	10.5x
EV / EBITDA	29.9x	18.2x	19.1x	18.3x	16.4x	17.8x	17.5x	17.2x
EV / EBIT	53.9x	34.3x	26.8x	26.1x	25.9x	26.7x	26x	25x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.45	1.78	1.98	2.05	2.09	2.13	2.183	2.246
Rate of return	2.55%	4.42%	4.27%	4.78%	5.8%	5.28%	5.41%	5.57%
EPS ²	1.09	1.29	1.82	1.72	1.46	1.532	1.582	1.627
Distribution rate	133%	138%	109%	119%	143%	139%	138%	138%
Net sales ¹	822.6	1,010	1,050	1,066	1,123	1,139	1,175	1,226
EBITDA ¹	522.7	661.7	698.5	688.8	707	708.2	726.5	748.2
EBIT ¹	290.6	351.1	497.3	483.1	448.9	471.2	488	515.2
Net income ¹	223.5	291.3	410.8	391.2	333.8	352.2	362.3	373.4
Net Debt ¹	3,200	2,990	2,916	2,915	3,397	3,435	3,558	3,727
Reference price ²	56.91	40.25	46.35	42.85	36.05	40.33	40.33	40.33
Nbr of stocks (in thousands)	218,811	224,575	224,861	226,153	228,036	225,162	-	-
Announcement Date	2/24/22 A	2/23/23 A	2/29/24 A	2/27/25 A	2/26/26 A	-	-	-

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	26.51x	11.04x	17.76x	5.24%	9.14B
WELLTOWER INC.	78.26x	12.34x	32.3x	1.39%	166B
EQUINIX, INC.	58.26x	11.69x	22.77x	2.07%	98.61B
AMERICAN TOWER CORPORATION	26.57x	10.98x	16.7x	3.89%	85.66B
DIGITAL REALTY TRUST, INC.	61.94x	12.03x	22.3x	2.74%	66.41B
PUBLIC STORAGE	33.31x	14.01x	19.73x	3.85%	58.38B
VENTAS, INC.	150.93x	7.89x	21.69x	2.5%	42.75B
CROWN CASTLE INC.	45.6x	13.69x	20.35x	4.84%	37.43B
IRON MOUNTAIN INCORPORATED	62.44x	6.48x	17.43x	3.05%	34.34B
EXTRA SPACE STORAGE INC.	30.95x	14.66x	17.85x	4.51%	30.54B
Average	57.48x	11.48x	20.89x	3.41%	62.92B
Weighted average by Cap.	61.28x	11.73x	23.31x	2.78%