investorscraft@gmail.com

Intrinsic ValueCubeSmart (CUBE)

Previous Close$41.19
Intrinsic Value
Upside potential
Previous Close
$41.19

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CubeSmart operates as a self-administered and self-managed real estate investment trust (REIT) specializing in self-storage facilities across the United States. The company generates revenue primarily through rental income from its portfolio of owned and managed properties, offering storage solutions to residential and commercial customers. CubeSmart differentiates itself through technology-driven customer experiences, including online reservations and contactless rentals, enhancing convenience and operational efficiency. The self-storage industry benefits from urbanization trends, downsizing behaviors, and e-commerce growth, which drive demand for storage space. CubeSmart holds a competitive position as one of the largest publicly traded self-storage REITs, leveraging its national footprint and brand recognition to attract customers. Its focus on high-barrier-to-entry markets and strategic acquisitions supports sustained occupancy and rental rate growth.

Revenue Profitability And Efficiency

CubeSmart reported revenue of $1.07 billion for FY 2024, reflecting steady growth driven by occupancy stability and rental rate increases. Net income stood at $391.2 million, with diluted EPS of $1.72, demonstrating strong profitability. Operating cash flow reached $631.1 million, highlighting efficient cash generation from core operations. The absence of capital expenditures suggests disciplined reinvestment strategies, likely focusing on property maintenance and selective acquisitions rather than large-scale expansions.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to convert rental income into robust cash flows, supported by high-margin self-storage operations. CubeSmart’s capital efficiency is evident in its ability to fund growth and dividends without significant capital expenditures, leveraging its REIT structure to optimize returns. The absence of capex in the reported period indicates a focus on operational efficiency and yield optimization rather than aggressive expansion.

Balance Sheet And Financial Health

CubeSmart maintains a solid balance sheet with $71.6 million in cash and equivalents, providing liquidity for near-term obligations. Total debt of $3.05 billion reflects the capital-intensive nature of the REIT model, but the company’s strong cash flow generation supports manageable leverage. The lack of capex suggests a conservative approach to debt utilization, prioritizing financial stability and dividend sustainability.

Growth Trends And Dividend Policy

CubeSmart’s growth is driven by organic rental rate increases and strategic acquisitions in high-demand markets. The company’s dividend policy is shareholder-friendly, with a dividend per share of $2.04, supported by stable cash flows. The self-storage sector’s resilience to economic cycles positions CubeSmart for consistent dividend growth, aligning with its REIT distribution requirements and investor expectations.

Valuation And Market Expectations

The market likely values CubeSmart based on its stable cash flows, growth potential in the self-storage sector, and dividend yield. The company’s valuation reflects its position as a leading REIT, with investors pricing in expectations for sustained occupancy and rental rate growth. The absence of capex may signal a mature growth phase, focusing on operational efficiency rather than aggressive expansion.

Strategic Advantages And Outlook

CubeSmart’s strategic advantages include its national brand, technology-driven customer solutions, and focus on high-demand markets. The outlook remains positive, supported by industry tailwinds such as urbanization and e-commerce growth. The company’s disciplined capital allocation and strong balance sheet position it to navigate economic cycles while delivering consistent returns to shareholders.

Sources

10-K, company filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount