Valuation Safestore Holdings Plc

Equities

Market Closed - London S.E. Other stock markets 16:35:06 06/02/2026 GMT			5-day change	1st Jan Change
801.00 ^GBX	+0.12%		-3.14%	+8.83%

01-22	RBC cuts Admiral, Citigroup cuts Beazley	AN
01-16	BofA cuts British Land; RBC raises Gym Group	AN

Data adjusted to current consolidation scope

Fiscal Period: October	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,534	1,906	1,489	1,767	1,562	1,750	-	-
Change	-	-24.8%	-21.85%	18.64%	-11.62%	12.03%	-	-
Enterprise Value (EV) ¹	2,976	2,509	2,198	2,566	2,509	2,737	2,751	2,796
Change	-	-15.69%	-12.37%	16.73%	-2.22%	9.1%	0.51%	1.65%
P/E ratio	6.81x	4.25x	7.45x	4.76x	14.1x	11x	8.16x	10.2x
PBR	1.84x	1.07x	0.77x	0.79x	0.68x	0.74x	0.69x	0.67x
PEG	-	0.2x	-0.1x	0.1x	-0.2x	0.3x	0.2x	-0.5x
Capitalization / Revenue	13.6x	8.97x	6.64x	7.91x	6.67x	7.04x	6.51x	6.2x
EV / Revenue	15.9x	11.8x	9.8x	11.5x	10.7x	11x	10.2x	9.91x
EV / EBITDA	25.2x	18.6x	15.5x	19x	18.3x	18.6x	17.9x	16.2x
EV / EBIT	25.4x	18.7x	16.1x	19.2x	15.7x	20.4x	19.4x	16.2x
EV / FCF	33.2x	24.7x	24.6x	29.8x	28x	28.1x	25.9x	27.1x
FCF Yield	3.01%	4.04%	4.06%	3.36%	3.57%	3.55%	3.87%	3.69%
Dividend per Share ²	0.251	0.298	0.301	0.304	0.307	0.3163	0.3299	0.353
Rate of return	2.09%	3.3%	4.4%	3.76%	4.29%	3.95%	4.12%	4.41%
EPS ²	1.764	2.124	0.918	1.701	0.506	0.7258	0.982	0.7889
Distribution rate	14.2%	14%	32.8%	17.9%	60.7%	43.6%	33.6%	44.7%
Net sales ¹	186.8	212.5	224.2	223.4	234.3	248.4	268.6	282.2
EBITDA ¹	118	135.1	142.2	135.4	137	147.4	153.8	173
EBIT ¹	117	134.1	136.6	133.6	159.3	134	142.1	172.5
Net income ¹	382	462.9	200.2	372.3	111.1	176.9	193.2	173
Net Debt ¹	441.5	602.9	708.9	798.9	947.2	987.7	1,002	1,047
Reference price ²	12.020	9.035	6.835	8.090	7.150	8.010	8.010	8.010
Nbr of stocks (in thousands)	210,820	210,925	217,894	218,415	218,420	218,420	-	-
Announcement Date	13/01/22	17/01/23	17/01/24	16/01/25	15/01/26	-	-	-

¹GBP in Million²GBP

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.($)
SAFESTORE HOLDINGS PLC	11.04x	11.02x	18.57x	3.95%	2.38B
PUBLIC STORAGE	31.93x	12.5x	17.59x	4.23%	50.36B
EXTRA SPACE STORAGE INC.	32.22x	14.79x	17.96x	4.63%	29.72B
LINEAGE, INC.	-67.77x	2.88x	12.03x	5.47%	8.82B
CUBESMART	25.86x	10.82x	17.01x	5.45%	8.75B
SHURGARD SELF-STORAGE LTD.	7.36x	10.56x	17.92x	3.71%	3.76B
BIG YELLOW GROUP PLC	11.81x	11.72x	18.79x	4.62%	2.76B
NATIONAL STORAGE REIT	22.94x	14.15x	25.65x	4.3%	2.71B
NATIONAL STORAGE AFFILIATES TRUST	50.51x	7.88x	12.45x	6.98%	2.51B
Average	13.99x	10.70x	17.55x	4.82%	12.42B
Weighted average by Cap.	22.10x	12.04x	17.34x	4.58%