Valuation Mercialys OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 14:29:48 2026-04-15 EDT			5-day change	1st Jan Change
15.55 ^USD	+3.06%		-.--%	+19.82%

07-29	Mercialys SA, H1 2026 Earnings Call, Jul 29, 2026
07-29	Mercialys: Of inflation and AI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	800.5	910.4	926.6	941.4	1,031	1,120	-	-
Change	-	13.73%	1.78%	1.6%	9.48%	8.64%	-	-
Enterprise Value (EV) ¹	1,931	1,953	1,990	1,944	2,185	2,329	2,385	2,413
Change	-	1.14%	1.92%	-2.3%	12.39%	6.56%	2.42%	1.16%
P/E	9.12x	21.2x	17.4x	17.4x	30.7x	10.8x	11.6x	11.3x
PBR	0.47x	0.53x	0.61x	0.62x	0.65x	0.74x	0.7x	0.69x
PEG	-	-0.4x	0.7x	9.92x	-0.8x	0x	-1.81x	5.68x
Capitalization / Revenue	4.65x	5.25x	5.21x	5.24x	5.71x	5.94x	5.65x	5.49x
EV / Revenue	11.2x	11.3x	11.2x	10.8x	12.1x	12.3x	12x	11.8x
EV / EBITDA	13.3x	13.5x	13.3x	13.2x	14.7x	14.6x	14.5x	14.2x
EV / EBIT	18.7x	18.4x	23.2x	19x	27.7x	16.2x	17.3x	17.2x
EV / FCF	12.8x	9.34x	17.8x	14.6x	72.9x	17.2x	17.8x	15.2x
FCF Yield	7.79%	10.7%	5.61%	6.83%	1.37%	5.8%	5.62%	6.59%
Dividend per Share ²	0.92	0.96	0.99	1	1.002	1.024	1.045	1.068
Rate of return	10.7%	9.83%	9.95%	9.89%	9.08%	8.54%	8.71%	8.9%
EPS ²	0.94	0.46	0.57	0.58	0.36	1.11	1.039	1.059
Distribution rate	97.9%	209%	174%	172%	278%	92.3%	101%	101%
Net sales ¹	172.2	173.3	178	179.5	180.6	188.6	198.3	203.8
EBITDA ¹	144.7	144.2	149.4	147.2	148.9	160	164.3	169.7
EBIT ¹	103.5	106.2	85.82	102.1	78.78	144.1	137.7	140.3
Net income ¹	62.18	43.09	53.37	53.76	33.96	137.3	126.8	131.3
Net Debt ¹	1,130	1,042	1,064	1,003	1,155	1,209	1,265	1,293
Reference price ²	8.57	9.77	9.94	10.11	11.04	12.00	12.00	12.00
Nbr of stocks (in thousands)	93,406	93,180	93,168	93,115	93,351	93,302	-	-
Announcement Date	2/14/22	2/14/23	2/14/24	2/12/25	2/17/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
REALTY INCOME CORPORATION	41.27x	15.87x	16.45x	5.08%	60.08B
SEGRO PLC	17.05x	23.8x	28.03x	3.38%	17.58B
UNIBAIL-RODAMCO-WESTFIELD SE	9.56x	13.34x	16.2x	5.25%	17.35B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.57x	17.25x	25.68x	4.82%	15.44B
KLÉPIERRE	11.2x	14.13x	16.9x	4.98%	13.04B
FEDERAL REALTY INVESTMENT TRUST	30.72x	11.49x	18.13x	3.66%	10.72B
MERLIN PROPERTIES SOCIMI, S.A.	9.87x	22.16x	29.46x	2.84%	10.59B
CAPITALAND ASCENDAS REIT	16.42x	12.58x	19.69x	5.89%	10.05B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	25.45x	7.43x	12.17x	5.49%	9.15B
Average	20.23x	15.34x	20.30x	4.6%	18.22B
Weighted average by Cap.	25.86x	15.89x	19.48x	4.72%