|
Market Closed -
NYSE
21:00:03 23/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 40.16 USD | +0.02% |
|
+3.00% | +11.40% |
| 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 |  |
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 | 9,043 | - | - |
| Change | - | -27.41% | 15.3% | -7.02% | -15.17% | 10% | - | - |
| Enterprise Value (EV) 1 | 15,653 | 12,029 | 13,339 | 12,606 | 11,618 | 12,477 | 12,601 | 12,769 |
| Change | - | -23.15% | 10.88% | -5.49% | -7.84% | 7.4% | 0.99% | 1.34% |
| P/E | 52.2x | 31.2x | 25.5x | 24.9x | 24.7x | 26.2x | 25.4x | 24.7x |
| PBR | 4.48x | 3.2x | 3.73x | 3.4x | 3.01x | 3.61x | 3.82x | 4.09x |
| PEG | - | 1.7x | 0.6x | -4.53x | -1.6x | 5.33x | 7.68x | 8.79x |
| Capitalization / Revenue | 15.1x | 8.95x | 9.92x | 9.09x | 7.32x | 7.94x | 7.7x | 7.38x |
| EV / Revenue | 19x | 11.9x | 12.7x | 11.8x | 10.3x | 11x | 10.7x | 10.4x |
| EV / EBITDA | 29.9x | 18.2x | 19.1x | 18.3x | 16.4x | 17.6x | 17.3x | 17.1x |
| EV / EBIT | 53.9x | 34.3x | 26.8x | 26.1x | 25.9x | 26.5x | 25.8x | 24.8x |
| 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% | 5.3% | 5.44% | 5.59% |
| 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 | 40.16 | 40.16 | 40.16 |
| Nbr of stocks (in thousands) | 218,811 | 224,575 | 224,861 | 226,153 | 228,036 | 225,162 | - | - |
| Announcement Date | 24/02/22 | 23/02/23 | 29/02/24 | 27/02/25 | 26/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.22x | 10.95x | 17.62x | 5.3% | 9.04B | |
| 81.92x | 13.07x | 35.18x | 1.32% | 171B | |
| 55.67x | 11.27x | 21.95x | 2.16% | 94.23B | |
| 27.21x | 11.23x | 17.05x | 3.78% | 88.05B | |
| 60.14x | 11.67x | 21.65x | 2.84% | 63.95B | |
| 30.66x | 13.95x | 19.47x | 3.88% | 57.9B | |
| 157.2x | 8.14x | 22.38x | 2.4% | 44.52B | |
| 44.64x | 13.49x | 20.07x | 4.94% | 36.62B | |
| 59.52x | 6.28x | 16.9x | 3.2% | 32.74B | |
| 30.71x | 14.58x | 17.75x | 4.55% | 30.3B | |
| Average | 57.39x | 11.46x | 21.00x | 3.44% | 62.84B | |
| Weighted average by Cap. | 62.10x | 11.84x | 24.00x | 2.78% |
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
