SmartStop Self Storage REIT, Inc.

STSFF

STSFFSmartStop Self Storage REIT, Inc. US flag

Other OTC

33.16

USD

- -

1.85BMarket Cap

Profitability (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-3.52	-3.42	-1.17	1.06	0.51	-0.29
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	55.87	55.88	62.17	68.09	69.17	68.03	65.69
EBITDA Margin (%)	49.84	44.89	48.89	54.3	55.89	56.25	53.06
Operating Margin (%)	21.49	7.37	14.97	22.68	25.5	30.4	29.38
Incremental Operating Margin (%)	- -	-31.63	72.43	44.04	36.34	81.57	-29.47
Pretax Margin (%)	-4.63	-22.91	-45.99	-12.67	9.93	3.88	-1.86
Profit Margin (%)	-4.6	-21.08	-35.72	-10.01	8.85	4.19	-2.37
Net Income to Common Margin (%)	-4.6	-22.6	-43.83	-17.42	2.97	-1.18	-7.75
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	-469.31	-57.49	-26.26	-74.68	411.05	3,903.65	-196.33
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Total Debt	- -	719	724	874	1,068	1,087	1,317
ST Debt	- -	6	6	- -	- -	- -	- -
LT Debt	- -	713	718	874	1,068	1,087	1,317
Total Debt/EBITDA	- -	14.62	11.95	9.54	8.99	8.3	10.48
Net Debt/EBITDA	- -	13.35	10.75	9.13	8.66	7.95	10.29
Total Debt/EBIT	- -	89.07	39.01	22.83	19.7	15.35	18.92
Net Debt/EBIT	- -	81.35	35.1	21.86	18.98	14.72	18.59
EBITDA to Interest Expense	2.05	1.18	1.68	2.75	2.86	2.12	1.74
EBITDA-CapEx/Interest Expense	2.05	1.18	1.68	2.75	2.86	2.12	1.74
EBIT to Interest Expense	0.88	0.19	0.52	1.15	1.31	1.15	0.96
Interest Expense	20	42	36	33	42	62	72
Common Equity/Total Assets	- -	-13.14	-19.34	-19.18	-18.18	-22.16	-24.76
Long-Term Debt/Equity (%)	- -	133.06	144.48	129.45	127.99	142.42	196.35
Long-Term Debt/Capital (%)	- -	93.19	97.98	105.99	106.29	113.84	120.32
Long-Term Debt/Total Assets (%)	- -	54.35	55.99	54	54.87	57.36	64.51
Total Debt/Equity (%)	- -	134.17	145.77	129.45	127.99	142.42	196.35
Total Debt/Capital (%)	- -	93.97	98.86	105.99	106.29	113.84	120.32
Total Debt/Total Assets (%)	- -	54.8	56.49	54	54.87	57.36	64.51
Net Debt to Equity	- -	122.55	131.14	123.93	123.26	136.52	192.91
Net Debt/Capital (%)	- -	93.43	98.73	106.27	106.54	114.53	120.75
EBITDA	40	49	61	92	119	131	126
EBITDA-CapEx	40	49	61	92	119	131	126
Operating Income (Loss)	17	8	19	38	54	71	70

Liquidity (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Cash Ratio	- -	2.46	2.4	1.18	1.04	1.17	0.48
Current Ratio	- -	2.7	2.66	1.41	1.22	1.39	0.61
Quick Ratio	- -	2.46	2.4	1.18	1.04	1.17	0.48
CFO/Avg Current Liab	- -	0.77	0.96	1.9	2.53	1.92	1.48
Common Equity/Total Assets	- -	-13.14	-19.34	-19.18	-18.18	-22.16	-24.76
Long-Term Debt/Equity (%)	- -	133.06	144.48	129.45	127.99	142.42	196.35
Long-Term Debt/Capital (%)	- -	93.19	97.98	105.99	106.29	113.84	120.32
Long-Term Debt/Total Assets (%)	- -	54.35	55.99	54	54.87	57.36	64.51
Total Debt/Equity (%)	- -	134.17	145.77	129.45	127.99	142.42	196.35
Total Debt/Capital (%)	- -	93.97	98.86	105.99	106.29	113.84	120.32
Total Debt/Total Assets (%)	- -	54.8	56.49	54	54.87	57.36	64.51
CFO/Total Liabilities	- -	1.26	3.41	6.23	7.9	6.46	4.67
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	-0.1	-0.15	1.81	2.34	0.42	1.34

Working Capital (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	5.2	2.25	2.36	2.58	2.61	2.42
Accounts Payable Turnover Days	- -	70.15	161.89	154.97	141.56	139.96	150.58
Cash Conversion Cycle	- -	-70.15	-161.89	-154.97	-141.56	-139.96	-150.58
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Market Capitalization	- -	- -	- -	3,068	4,532	1,011	3,470
- Cash & Cash Equivalents	- -	62	73	37	39	45	23
+ Preferred Equity and Hybrid Capital	- -	146	196	196	196	196	196
+ Minority/Non Controlling Interest	- -	72	60	65	94	92	87
+ Total Debt	- -	719	724	874	1,068	1,087	1,317
Enterprise Value	- -	875	908	4,166	5,851	2,341	5,048
Total Capital	- -	765	733	824	1,005	955	1,095
Total Debt/Capital (%)	- -	93.97	98.86	105.99	106.29	113.84	120.32
Total Debt / EV	- -	0.82	0.8	0.21	0.18	0.46	0.26
EV/Sales	- -	7.99	7.32	24.68	27.52	10.05	21.3
EV/EBITDA	- -	17.79	14.97	45.45	49.24	17.86	40.14
EV/EBIT	- -	108.42	48.9	108.84	107.92	33.05	72.49
EV/Cash Flow to Firm	- -	17.04	15.35	46.64	44.83	15.33	31.41
EV/Free Cash Flow to Firm	- -	17.04	15.35	46.64	44.83	15.33	31.41
Diluted Market Cap	- -	- -	- -	3,068	4,537	1,011	3,470
Diluted Enterprise Value	- -	875	908	4,166	5,857	2,341	5,048
EV per Share	- -	36.42	15.23	52.44	63.64	24.18	52.28
TTM Sales	80	110	124	169	213	233	237
TTM EBITDA	40	49	61	92	119	131	126
TTM Operating Income	17	8	19	38	54	71	70
TTM Cash Flow to Firm	38	51	59	89	131	153	161
TTM Free Cash Flow to Firm	38	51	59	89	131	153	161

Multiples (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Price/Free Cash Flow	- -	- -	- -	52.21	51.62	13.81	54.2
EV/EBIT	- -	108.42	48.9	108.84	107.92	33.05	72.49
Enterprise Value	- -	875	908	4,166	5,851	2,341	5,048
Low Price	- -	- -	- -	8.56	12.84	10.07	6.1
EV/Sales	- -	7.99	7.32	24.68	27.52	10.05	21.3
EV/EBITDA	- -	17.79	14.97	45.45	49.24	17.86	40.14
Price/Earnings	- -	- -	- -	- -	716.81	- -	- -
Price/Earnings Average	- -	- -	- -	-94.08	727.55	-1,575.14	-171.06
Price/Earnings High	- -	- -	- -	-114.56	988.91	-1,810.65	-228.22
Price/Earnings Low	- -	- -	- -	-23.13	186.73	-355.01	-32.05
Price/Book Value	- -	- -	- -	-9.88	-12.8	-2.41	-6.86
Price/Book Value Average	- -	- -	- -	-8.91	-12.99	-10.3	-6.22
Price/Book Value High	- -	- -	- -	-10.85	-17.66	-11.84	-8.29
Price/Book Value Low	- -	- -	- -	-2.19	-3.33	-2.32	-1.16
Price/Tangible Book Value	- -	- -	- -	7.77	8.19	2.04	8.71
Price/Tangible Book Value Average	- -	- -	- -	7.01	8.31	8.71	7.89
Price/Tangible Book Value High	- -	- -	- -	8.53	11.3	10.01	10.53
Price/Tangible Book Value Low	- -	- -	- -	1.72	2.13	1.96	1.48
Price/Sales	- -	- -	- -	18.18	21.31	4.34	14.64
Price/Sales Average	- -	- -	- -	16.39	21.63	18.56	13.27
Price/Sales High	- -	- -	- -	19.96	29.4	21.34	17.7
Price/Sales Low	- -	- -	- -	4.03	5.55	4.18	2.49
Price/Cash Flow	- -	- -	- -	52.21	51.55	13.81	54.2
Price/Cash Flow Average	- -	- -	- -	47.07	52.32	59.1	49.1
Price/Cash Flow High	- -	- -	- -	57.32	71.12	67.93	65.51
Price/Cash Flow Low	- -	- -	- -	11.57	13.43	13.32	9.2
Price/Free Cash Flow Average	- -	- -	- -	47.07	52.39	59.1	49.1
Price/Free Cash Flow High	- -	- -	- -	57.32	71.21	67.93	65.51
Price/Free Cash Flow Low	- -	- -	- -	11.57	13.45	13.32	9.2
EV/Sales Average	- -	7.99	7.32	22.89	27.84	24.27	19.92
EV/Sales High	- -	7.99	7.32	26.46	35.61	27.05	24.35
EV/Sales Low	- -	7.99	7.32	10.53	11.76	9.89	9.14
EV/EBITDA Average	- -	17.79	14.97	42.16	49.81	43.16	37.55
EV/EBITDA High	- -	17.79	14.97	48.73	63.71	48.09	45.9
EV/EBITDA Low	- -	17.79	14.97	19.4	21.04	17.59	17.23
EV/EBIT Average	- -	108.42	48.9	100.95	109.17	79.86	67.8
EV/EBIT High	- -	108.42	48.9	116.68	139.65	88.99	82.89
EV/EBIT Low	- -	108.42	48.9	46.45	46.11	32.55	31.11
Last Price	- -	- -	- -	38.62	49.29	10.44	35.94
High Price	- -	- -	- -	42.4	68	51.36	43.44
Enterprise Value Average	- -	875	908	3,864	5,919	5,656	4,721
Enterprise Value High	- -	875	908	4,466	7,572	6,302	5,772
Enterprise Value Low	- -	875	908	1,778	2,500	2,305	2,167

Profitability (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-3.52	-3.42	-1.17	1.06	0.51	-0.29
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	55.87	55.88	62.17	68.09	69.17	68.03	65.69
EBITDA Margin (%)	49.84	44.89	48.89	54.3	55.89	56.25	53.06
Operating Margin (%)	21.49	7.37	14.97	22.68	25.5	30.4	29.38
Incremental Operating Margin (%)	- -	-31.63	72.43	44.04	36.34	81.57	-29.47
Pretax Margin (%)	-4.63	-22.91	-45.99	-12.67	9.93	3.88	-1.86
Profit Margin (%)	-4.6	-21.08	-35.72	-10.01	8.85	4.19	-2.37
Net Income to Common Margin (%)	-4.6	-22.6	-43.83	-17.42	2.97	-1.18	-7.75
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	-469.31	-57.49	-26.26	-74.68	411.05	3,903.65	-196.33
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Total Debt	- -	719	724	874	1,068	1,087	1,317
ST Debt	- -	6	6	- -	- -	- -	- -
LT Debt	- -	713	718	874	1,068	1,087	1,317
Total Debt/EBITDA	- -	14.62	11.95	9.54	8.99	8.3	10.48
Net Debt/EBITDA	- -	13.35	10.75	9.13	8.66	7.95	10.29
Total Debt/EBIT	- -	89.07	39.01	22.83	19.7	15.35	18.92
Net Debt/EBIT	- -	81.35	35.1	21.86	18.98	14.72	18.59
EBITDA to Interest Expense	2.05	1.18	1.68	2.75	2.86	2.12	1.74
EBITDA-CapEx/Interest Expense	2.05	1.18	1.68	2.75	2.86	2.12	1.74
EBIT to Interest Expense	0.88	0.19	0.52	1.15	1.31	1.15	0.96
Interest Expense	20	42	36	33	42	62	72
Common Equity/Total Assets	- -	-13.14	-19.34	-19.18	-18.18	-22.16	-24.76
Long-Term Debt/Equity (%)	- -	133.06	144.48	129.45	127.99	142.42	196.35
Long-Term Debt/Capital (%)	- -	93.19	97.98	105.99	106.29	113.84	120.32
Long-Term Debt/Total Assets (%)	- -	54.35	55.99	54	54.87	57.36	64.51
Total Debt/Equity (%)	- -	134.17	145.77	129.45	127.99	142.42	196.35
Total Debt/Capital (%)	- -	93.97	98.86	105.99	106.29	113.84	120.32
Total Debt/Total Assets (%)	- -	54.8	56.49	54	54.87	57.36	64.51
Net Debt to Equity	- -	122.55	131.14	123.93	123.26	136.52	192.91
Net Debt/Capital (%)	- -	93.43	98.73	106.27	106.54	114.53	120.75
EBITDA	40	49	61	92	119	131	126
EBITDA-CapEx	40	49	61	92	119	131	126
Operating Income (Loss)	17	8	19	38	54	71	70

Liquidity (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Cash Ratio	- -	2.46	2.4	1.18	1.04	1.17	0.48
Current Ratio	- -	2.7	2.66	1.41	1.22	1.39	0.61
Quick Ratio	- -	2.46	2.4	1.18	1.04	1.17	0.48
CFO/Avg Current Liab	- -	0.77	0.96	1.9	2.53	1.92	1.48
Common Equity/Total Assets	- -	-13.14	-19.34	-19.18	-18.18	-22.16	-24.76
Long-Term Debt/Equity (%)	- -	133.06	144.48	129.45	127.99	142.42	196.35
Long-Term Debt/Capital (%)	- -	93.19	97.98	105.99	106.29	113.84	120.32
Long-Term Debt/Total Assets (%)	- -	54.35	55.99	54	54.87	57.36	64.51
Total Debt/Equity (%)	- -	134.17	145.77	129.45	127.99	142.42	196.35
Total Debt/Capital (%)	- -	93.97	98.86	105.99	106.29	113.84	120.32
Total Debt/Total Assets (%)	- -	54.8	56.49	54	54.87	57.36	64.51
CFO/Total Liabilities	- -	1.26	3.41	6.23	7.9	6.46	4.67
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	-0.1	-0.15	1.81	2.34	0.42	1.34

Working Capital (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	5.2	2.25	2.36	2.58	2.61	2.42
Accounts Payable Turnover Days	- -	70.15	161.89	154.97	141.56	139.96	150.58
Cash Conversion Cycle	- -	-70.15	-161.89	-154.97	-141.56	-139.96	-150.58
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Market Capitalization	- -	- -	- -	3,068	4,532	1,011	3,470
- Cash & Cash Equivalents	- -	62	73	37	39	45	23
+ Preferred Equity and Hybrid Capital	- -	146	196	196	196	196	196
+ Minority/Non Controlling Interest	- -	72	60	65	94	92	87
+ Total Debt	- -	719	724	874	1,068	1,087	1,317
Enterprise Value	- -	875	908	4,166	5,851	2,341	5,048
Total Capital	- -	765	733	824	1,005	955	1,095
Total Debt/Capital (%)	- -	93.97	98.86	105.99	106.29	113.84	120.32
Total Debt / EV	- -	0.82	0.8	0.21	0.18	0.46	0.26
EV/Sales	- -	7.99	7.32	24.68	27.52	10.05	21.3
EV/EBITDA	- -	17.79	14.97	45.45	49.24	17.86	40.14
EV/EBIT	- -	108.42	48.9	108.84	107.92	33.05	72.49
EV/Cash Flow to Firm	- -	17.04	15.35	46.64	44.83	15.33	31.41
EV/Free Cash Flow to Firm	- -	17.04	15.35	46.64	44.83	15.33	31.41
Diluted Market Cap	- -	- -	- -	3,068	4,537	1,011	3,470
Diluted Enterprise Value	- -	875	908	4,166	5,857	2,341	5,048
EV per Share	- -	36.42	15.23	52.44	63.64	24.18	52.28
TTM Sales	80	110	124	169	213	233	237
TTM EBITDA	40	49	61	92	119	131	126
TTM Operating Income	17	8	19	38	54	71	70
TTM Cash Flow to Firm	38	51	59	89	131	153	161
TTM Free Cash Flow to Firm	38	51	59	89	131	153	161

Multiples (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Price/Free Cash Flow	- -	- -	- -	52.21	51.62	13.81	54.2
EV/EBIT	- -	108.42	48.9	108.84	107.92	33.05	72.49
Enterprise Value	- -	875	908	4,166	5,851	2,341	5,048
Low Price	- -	- -	- -	8.56	12.84	10.07	6.1
EV/Sales	- -	7.99	7.32	24.68	27.52	10.05	21.3
EV/EBITDA	- -	17.79	14.97	45.45	49.24	17.86	40.14
Price/Earnings	- -	- -	- -	- -	716.81	- -	- -
Price/Earnings Average	- -	- -	- -	-94.08	727.55	-1,575.14	-171.06
Price/Earnings High	- -	- -	- -	-114.56	988.91	-1,810.65	-228.22
Price/Earnings Low	- -	- -	- -	-23.13	186.73	-355.01	-32.05
Price/Book Value	- -	- -	- -	-9.88	-12.8	-2.41	-6.86
Price/Book Value Average	- -	- -	- -	-8.91	-12.99	-10.3	-6.22
Price/Book Value High	- -	- -	- -	-10.85	-17.66	-11.84	-8.29
Price/Book Value Low	- -	- -	- -	-2.19	-3.33	-2.32	-1.16
Price/Tangible Book Value	- -	- -	- -	7.77	8.19	2.04	8.71
Price/Tangible Book Value Average	- -	- -	- -	7.01	8.31	8.71	7.89
Price/Tangible Book Value High	- -	- -	- -	8.53	11.3	10.01	10.53
Price/Tangible Book Value Low	- -	- -	- -	1.72	2.13	1.96	1.48
Price/Sales	- -	- -	- -	18.18	21.31	4.34	14.64
Price/Sales Average	- -	- -	- -	16.39	21.63	18.56	13.27
Price/Sales High	- -	- -	- -	19.96	29.4	21.34	17.7
Price/Sales Low	- -	- -	- -	4.03	5.55	4.18	2.49
Price/Cash Flow	- -	- -	- -	52.21	51.55	13.81	54.2
Price/Cash Flow Average	- -	- -	- -	47.07	52.32	59.1	49.1
Price/Cash Flow High	- -	- -	- -	57.32	71.12	67.93	65.51
Price/Cash Flow Low	- -	- -	- -	11.57	13.43	13.32	9.2
Price/Free Cash Flow Average	- -	- -	- -	47.07	52.39	59.1	49.1
Price/Free Cash Flow High	- -	- -	- -	57.32	71.21	67.93	65.51
Price/Free Cash Flow Low	- -	- -	- -	11.57	13.45	13.32	9.2
EV/Sales Average	- -	7.99	7.32	22.89	27.84	24.27	19.92
EV/Sales High	- -	7.99	7.32	26.46	35.61	27.05	24.35
EV/Sales Low	- -	7.99	7.32	10.53	11.76	9.89	9.14
EV/EBITDA Average	- -	17.79	14.97	42.16	49.81	43.16	37.55
EV/EBITDA High	- -	17.79	14.97	48.73	63.71	48.09	45.9
EV/EBITDA Low	- -	17.79	14.97	19.4	21.04	17.59	17.23
EV/EBIT Average	- -	108.42	48.9	100.95	109.17	79.86	67.8
EV/EBIT High	- -	108.42	48.9	116.68	139.65	88.99	82.89
EV/EBIT Low	- -	108.42	48.9	46.45	46.11	32.55	31.11
Last Price	- -	- -	- -	38.62	49.29	10.44	35.94
High Price	- -	- -	- -	42.4	68	51.36	43.44
Enterprise Value Average	- -	875	908	3,864	5,919	5,656	4,721
Enterprise Value High	- -	875	908	4,466	7,572	6,302	5,772
Enterprise Value Low	- -	875	908	1,778	2,500	2,305	2,167

Shares Outstanding	- -	21	21	27	30	24	24
Diluted Weighted Avg Shares	24	24	60	79	92	97	97
Basic Weighted Avg Shares	24	24	60	79	92	97	97
Revenue per Share	3.35	4.56	2.08	2.12	2.31	2.41	2.45
EBITDA per Share	1.67	2.05	1.02	1.15	1.29	1.35	1.3
Operating Income per Share	0.72	0.34	0.31	0.48	0.59	0.73	0.72
Basic EPS, GAAP	-0.15	-1.03	-0.91	-0.37	0.07	-0.03	-0.19
Basic EPS from Cont Ops	-0.15	-1.04	-0.86	-0.25	0.24	0.12	-0.06
Diluted EPS, GAAP	-0.15	-1.03	-0.91	-0.37	0.07	-0.03	-0.19
Diluted EPS from Cont Ops	-0.15	-1.04	-0.86	-0.25	0.24	0.12	-0.06
Dividend per Share	0.73	0.76	0.47	0.48	0.67	0.55	0.52
Cash Flow per Share	0.76	0.41	0.45	0.74	0.96	0.76	0.66
Free Cash Flow per Basic Share	0.76	0.41	0.45	0.74	0.96	0.76	0.66
Cash & Equivalents per Share	- -	2.59	1.22	0.47	0.43	0.47	0.24
Book Value per Share	- -	-7.17	-4.16	-3.91	-3.85	-4.34	-5.24
Tangible Book Value per Share	- -	10.87	3.66	4.97	6.02	5.13	4.13

SmartStop Self Storage REIT, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)