CubeSmart (CUBE)
Real Estate Investment Trusts · Financial Services · $9.3B
Intrinsic Value (Consensus)
$22.67
Current Price
$41.20
Margin of Safety
-45%
45% Above Intrinsic Value
Value: $23
Price: $41
Valuation Model Estimates
Current Price: $41.20
DCF (Discounted Cash Flow)
$27.44
Graham Number
$19.86
Earnings Power Value
$14.17
Relative Value (P/E)
$29.20
Dividend Discount Model
$6.39
Consensus Value
$22.67
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
D
46
Profitability
12/25
Strength
17/25
Valuation
7/25
Growth
10/25
Key Financials
- EPS (TTM)
- $1.46
- EPS (Forward)
- $1.49
- Book Value
- $12.01
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 1.5%
- Debt/Equity
- —
- Revenue Growth
- 5.3%
- Earnings Growth
- 2.0%
- Dividend Yield
- 1.8%
- Beta
- 1.00
Similar Stocks (Financial Services)
AACBRArtius II Acquisitio...
$3.57+300%
ACGLNArch Capital Group L...
$225.25+300%
ACGLOArch Capital Group L...
$225.25+300%
AFGBAmerican Financial G...
$182.24+300%
AFGCAmerican Financial G...
$182.24+300%
Data last updated: 2026-06-16
Source: Yahoo Finance