Valuation Mercialys Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:02:51 2026-06-24 EDT			5-day change	1st Jan Change
11.52 ^EUR	-0.17%		-1.03%	+7.26%

04-21	Mercialys: Household consumption slowed in March
04-21	Oddo BHF maintains Neutral rating on Mercialys

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	1,092	-	-
Change	-	13.73%	1.78%	1.6%	9.48%	5.92%	-	-
Enterprise Value (EV) ¹	1,931	1,953	1,990	1,944	2,185	2,303	2,356	2,384
Change	-	1.14%	1.92%	-2.3%	12.39%	5.39%	2.3%	1.21%
P/E	9.12x	21.2x	17.4x	17.4x	30.7x	11.7x	11.6x	11.4x
PBR	0.47x	0.53x	0.61x	0.62x	0.65x	0.69x	0.68x	0.67x
PEG	-	-0.4x	0.7x	9.92x	-0.8x	0x	17.14x	5.57x
Capitalization / Revenue	4.65x	5.25x	5.21x	5.24x	5.71x	5.67x	5.46x	5.31x
EV / Revenue	11.2x	11.3x	11.2x	10.8x	12.1x	12x	11.8x	11.6x
EV / EBITDA	13.3x	13.5x	13.3x	13.2x	14.7x	14.5x	14.2x	13.9x
EV / EBIT	18.7x	18.4x	23.2x	19x	27.7x	19.1x	19.1x	18.9x
EV / FCF	12.8x	9.34x	17.8x	14.6x	72.9x	17.3x	17.6x	15x
FCF Yield	7.79%	10.7%	5.61%	6.83%	1.37%	5.78%	5.69%	6.67%
Dividend per Share ²	0.92	0.96	0.99	1	1.002	1.033	1.05	1.073
Rate of return	10.7%	9.83%	9.95%	9.89%	9.08%	8.83%	8.97%	9.17%
EPS ²	0.94	0.46	0.57	0.58	0.36	1.002	1.009	1.029
Distribution rate	97.9%	209%	174%	172%	278%	103%	104%	104%
Net sales ¹	172.2	173.3	178	179.5	180.6	192.6	199.9	205.7
EBITDA ¹	144.7	144.2	149.4	147.2	148.9	158.4	165.4	171.2
EBIT ¹	103.5	106.2	85.82	102.1	78.78	120.3	123.3	126
Net income ¹	62.18	43.09	53.37	53.76	33.96	106.8	112.3	116.4
Net Debt ¹	1,130	1,042	1,064	1,003	1,155	1,211	1,264	1,293
Reference price ²	8.57	9.77	9.94	10.11	11.04	11.70	11.70	11.70
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
REALTY INCOME CORPORATION	39.32x	15.41x	16.01x	5.32%	57.38B
UNIBAIL-RODAMCO-WESTFIELD SE	8.97x	12.74x	15.8x	5.43%	16.56B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.17x	16.43x	24.05x	5.17%	14.23B
SEGRO PLC	8.9x	20.93x	23.42x	4.42%	13.25B
KLÉPIERRE	10.09x	13.31x	15.97x	5.47%	11.71B
MERLIN PROPERTIES SOCIMI, S.A.	8.19x	22.84x	30.77x	2.73%	10.93B
FEDERAL REALTY INVESTMENT TRUST	32.1x	11.47x	18.09x	3.68%	10.68B
CAPITALAND ASCENDAS REIT	16.13x	12.36x	19.31x	6.06%	9.7B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	27.93x	7.33x	12.12x	5.58%	8.99B
Average	18.98x	14.76x	19.50x	4.87%	17.05B
Weighted average by Cap.	24.46x	15.12x	18.54x	5.02%