CubeSmart logo

CubeSmart

CUBE | NYSE
Chart Builder DCF Calculator
$43.51
+$0.77 (+1.80%)
Nov 2, 2026, 9:58 AM ET · Market open
TTM
Period Ending
Q3 2026
Sep 30, 2026
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
344.25M 332.86M 326.36M 332.81M 356.98M 374.85M 385.85M 391.18M 401.96M 403.8M 407.72M 410.76M 379.95M 390.2M 350.67M 291.26M 255.96M 230.73M 221.12M 224.7M 221.09M 180.33M 170.09M
Depreciation & Amortization
243.53M 254.48M 265.25M 263.12M 249.81M 234.06M 218.4M 209.77M 207.59M 206.41M 205.76M 205.38M 224.23M 253.76M 282.36M 314.51M 317.4M 293.74M 268.89M 240.22M 205.05M 187.01M 172.5M
Stock-Based Compensation
12.51M 12.44M 11.62M 11.54M 11.5M 11.51M 11.87M 11.49M 11.15M 10.79M 10.38M 10.09M 9.81M 9.56M 9.42M 9.08M 8.83M 8.55M 8.24M 8.09M 7.83M 7.58M 7.31M
Other Working Capital
-4.22M 10K -11.37M -5.33M -1.26M -12.95M -2.92M -7.91M -13.35M 2.86M -7.13M -10.49M -11.37M -14.74M -3M 5.03M 4.69M 5.59M -63K -5.32M -5.21M -17.96M -10.67M
Other Non-Cash Items
15.59M 3.19M 5.01M 4.62M 1.17M 1.33M 2.19M 2.53M 1.47M 1.11M 782K -992K -1.63M -48.41M -49.59M -48.81M -55.59M -36.51M -34.9M -33.36M -14.09M 13.5M 13.05M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
-15.1M -4.35M 3.51M -2.85M 17.96M -7.89M 8.94M 16.11M -9.75M 14.66M 3.65M -10.39M 1.45M 1.15M 4.57M 25.43M 26.14M 19.63M 18.39M 9.55M 6.25M -8.54M 5.32M
Operating Cash Flow
600.77M 598.62M 611.76M 609.25M 637.42M 613.86M 627.25M 631.07M 612.41M 636.77M 628.29M 614.84M 613.81M 606.24M 597.44M 591.47M 552.74M 516.13M 481.74M 449.19M 426.14M 379.88M 368.27M
Capital Expenditures
-14.78M -35.55M n/a n/a 14.78M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Cash Acquisitions
-451.14M -450.84M -1.75M -450.84M -57.86M -58.17M -509.31M -58.48M -316K -316K -316K -16K -21K -21K -21K -21K -1.68B -1.7B -1.7B -1.71B -29.36M -12.86M -7.81M
Purchase of Investments
398.93M 388.79M 390.85M 390.85M -8.09M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a 9.77M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-54.26M 273K -494.57M -491.12M -534.33M -552.62M -97.76M -115.48M -111.54M -104.32M -105.87M -97.51M -76.06M -46.12M -65.22M -48.75M -74.94M -119.27M -140.64M -145.42M -451.58M -462.02M -489.38M
Investing Cash Flow
-112.91M -108.19M -126.12M -571.75M -614.48M -610.79M -607.07M -173.96M -111.85M -104.64M -106.18M -97.52M -76.08M -46.14M -65.24M -48.77M -1.75B -1.81B -1.84B -1.85B -480.94M -474.89M -497.19M
Debt Repayment
34.91M 108.33M 62.09M 408.2M 438.88M 354.63M 331.81M -50.44M -47.74M -85.35M -75.41M -75.39M -103.56M -138.62M -126.45M -151.43M 786.15M 844.48M 832.8M 748.26M 68.55M 114.99M 158.52M
Common Stock Repurchased
-195.48M -111.62M -69.94M -36.02M -416K -334K -251K -93K -128K -178K -194K -276K -225K -146K -132K -164K -164K -164K -123K n/a -21K -65K -135K
Dividend Paid
-602.34M -479.83M -478.33M -476.31M -473.08M -469.35M -465.56M -461.77M -459.27M -454.48M -449.73M -444.97M -428.47M -414.7M -401M -387.11M -359.56M -331.54M -303.08M -273.84M -268.62M -263.9M -259.59M
Other Financial Acitivies
85M -12.49M -7.92M -4.52M -4.49M 688K 3.61M 6.27M 9.24M 4M 2.06M 2.61M -2.37M -7.23M -9.94M -12.03M -47.83M -35.78M -31.6M -29.49M -12.7M -19.27M -23.04M
Financial Cash Flow
-586.52M -488.17M -491.93M -104.92M 46.46M 3.99M -12.03M -387.67M -465.1M -536.01M -523.27M -518.03M -536.04M -557.06M -533.88M -547.09M 1.15B 1.3B 1.36B 1.41B 108.15M 94.85M 96.44M
Net Cash Flow
-98.66M 2.25M -6.28M -67.43M 69.4M 7.06M 8.14M 69.45M 35.46M -3.88M -1.17M -708K 1.7M 3.04M -1.68M -4.39M -51.87M 1.88M 4.47M 7.09M 53.35M -165K -32.49M
Free Cash Flow
585.99M 562.33M 611.03M 608.51M 651.46M 613.86M 627.25M 631.07M 612.41M 636.77M 628.29M 614.84M 613.81M 606.24M 597.44M 591.47M 552.74M 516.13M 481.74M 449.19M 426.14M 379.88M 368.27M
Adj. Free Cash Flow
573.49M 549.9M 599.41M 596.97M 639.97M 602.35M 615.38M 619.59M 601.26M 625.98M 617.9M 604.75M 604M 596.68M 588.01M 582.39M 543.92M 507.58M 473.5M 441.1M 418.31M 372.3M 360.96M
Maintenance CapEx
-85.06M -33.96M 1.59M 1.59M 15.55M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Growth CapEx
70.28M -1.59M -1.59M -1.59M -774.35K n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Owner Earnings
515.71M 563.92M 612.62M 610.1M 652.24M 613.86M 627.25M 631.07M 612.41M 636.77M 628.29M 614.84M 613.81M 606.24M 597.44M 591.47M 552.74M 516.13M 481.74M 449.19M 426.14M 379.88M 368.27M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.