CubeSmart Intrinsic
Value
As of 2024-12-14, the Intrinsic Value of CubeSmart (CUBE) is
53.38 USD. This CubeSmart valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 46.27 USD, the upside of CubeSmart is
15.40%.
The range of the Intrinsic Value is 26.45 - 230.34 USD
53.38 USD
Intrinsic Value
CubeSmart Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
26.45 - 230.34 |
53.38 |
15.4% |
| DCF (Growth 10y) |
37.76 - 282.32 |
70.22 |
51.8% |
| DCF (EBITDA 5y) |
36.93 - 58.67 |
49.56 |
7.1% |
| DCF (EBITDA 10y) |
46.49 - 76.08 |
62.53 |
35.1% |
| Fair Value |
38.18 - 38.18 |
38.18 |
-17.48% |
| P/E |
26.75 - 46.00 |
35.17 |
-24.0% |
| EV/EBITDA |
29.46 - 45.75 |
36.47 |
-21.2% |
| EPV |
14.47 - 23.90 |
19.19 |
-58.5% |
| DDM - Stable |
21.36 - 106.59 |
63.98 |
38.3% |
| DDM - Multi |
26.70 - 93.06 |
40.34 |
-12.8% |
CubeSmart Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,463.96 |
| Beta |
0.58 |
| Outstanding shares (mil) |
226.15 |
| Enterprise Value (mil) |
13,360.51 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.66% |
| Cost of Debt |
4.54% |
| WACC |
6.70% |