|
Market Closed -
London S.E.
16:35:06 29/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 552.00 GBX | +0.91% |
|
+5.44% | -25.00% |
| 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 | 1,206 | - | - |
| Change | - | -24.8% | -21.85% | 18.64% | -11.62% | -22.79% | - | - |
| Enterprise Value (EV) 1 | 2,976 | 2,509 | 2,198 | 2,566 | 2,509 | 2,234 | 2,260 | 2,270 |
| Change | - | -15.69% | -12.37% | 16.73% | -2.22% | -10.95% | 1.13% | 0.47% |
| P/E | 6.81x | 4.25x | 7.45x | 4.76x | 14.1x | 12.1x | 11.4x | 8.72x |
| PBR | 1.84x | 1.07x | 0.77x | 0.79x | 0.68x | 0.53x | 0.53x | 0.52x |
| PEG | - | 0.2x | -0.1x | 0.1x | -0.2x | -1.22x | 1.91x | 0.3x |
| Capitalization / Revenue | 13.6x | 8.97x | 6.64x | 7.91x | 6.67x | 4.86x | 4.62x | 4.36x |
| EV / Revenue | 15.9x | 11.8x | 9.8x | 11.5x | 10.7x | 9.01x | 8.66x | 8.21x |
| EV / EBITDA | 25.2x | 18.6x | 15.5x | 19x | 18.3x | 16.5x | 15.9x | 14.8x |
| EV / EBIT | 25.4x | 18.7x | 16.1x | 19.2x | 15.7x | 17.2x | 15.8x | 14.5x |
| EV / FCF | 33.2x | 24.7x | 24.6x | 29.8x | 28x | 19x | 16.5x | 15.3x |
| FCF Yield | 3.01% | 4.04% | 4.06% | 3.36% | 3.57% | 5.27% | 6.07% | 6.52% |
| 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% | 5.6% | 5.73% | 6% |
| 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 | 5.520 | 5.520 | 5.520 |
| Nbr of stocks (in thousands) | 210,820 | 210,925 | 217,894 | 218,415 | 218,420 | 218,438 | - | - |
| Announcement Date | 13/01/22 | 17/01/23 | 17/01/24 | 16/01/25 | 15/01/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12x | 8.97x | 16.39x | 5.65% | 1.61B | |
| 75.34x | 12.37x | 33.47x | 1.36% | 171B | |
| 58.74x | 11.77x | 22.93x | 2.05% | 103B | |
| 26.37x | 10.97x | 16.65x | 3.88% | 86.2B | |
| 62.2x | 12.07x | 22.37x | 2.72% | 67.86B | |
| 32.52x | 13.58x | 19.23x | 3.87% | 59.24B | |
| 133.45x | 7.79x | 21.5x | 2.57% | 44.27B | |
| 45.53x | 13.67x | 20.33x | 4.84% | 37.84B | |
| 62.61x | 6.49x | 17.47x | 3.04% | 35.24B | |
| 31.18x | 14.91x | 18.68x | 4.5% | 31.31B | |
| Average | 53.99x | 11.26x | 20.90x | 3.45% | 63.73B | |
| Weighted average by Cap. | 59.90x | 11.72x | 23.72x | 2.74% |
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
