Valuation Mercialys Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 11:35:48 2026-07-17 EDT			5-day change	1st Jan Change
11.69 ^EUR	+2.36%		-1.56%	+5.59%

07-10	BlackRock above the 5% threshold in Mercialys
07-08	BlackRock falls below 5% of Mercialys' share capital

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	1,079	-	-
Change	-	13.73%	1.78%	1.6%	9.48%	4.66%	-	-
Enterprise Value (EV) ¹	1,931	1,953	1,990	1,944	2,185	2,285	2,340	2,368
Change	-	1.14%	1.92%	-2.3%	12.39%	4.56%	2.41%	1.18%
P/E	9.12x	21.2x	17.4x	17.4x	30.7x	11.5x	11.5x	11.2x
PBR	0.47x	0.53x	0.61x	0.62x	0.65x	0.69x	0.68x	0.66x
PEG	-	-0.4x	0.7x	9.92x	-0.8x	0x	17x	5.47x
Capitalization / Revenue	4.65x	5.25x	5.21x	5.24x	5.71x	5.6x	5.4x	5.24x
EV / Revenue	11.2x	11.3x	11.2x	10.8x	12.1x	11.9x	11.7x	11.5x
EV / EBITDA	13.3x	13.5x	13.3x	13.2x	14.7x	14.4x	14.1x	13.8x
EV / EBIT	18.7x	18.4x	23.2x	19x	27.7x	17.2x	17.2x	17x
EV / FCF	12.8x	9.34x	17.8x	14.6x	72.9x	17.2x	17.5x	14.9x
FCF Yield	7.79%	10.7%	5.61%	6.83%	1.37%	5.82%	5.73%	6.72%
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%	8.93%	9.08%	9.28%
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	132.8	136.4	139.4
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	1,206	1,261	1,289
Reference price ²	8.57	9.77	9.94	10.11	11.04	11.56	11.56	11.56
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	42.01x	16.08x	16.67x	4.98%	61.31B
UNIBAIL-RODAMCO-WESTFIELD SE	9.38x	12.64x	15.78x	5.3%	17.08B
SEGRO PLC	13.89x	22.91x	26.94x	3.71%	16.13B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.25x	17.09x	25.04x	4.89%	15.1B
KLÉPIERRE	10.69x	13.56x	16.24x	5.28%	12.18B
MERLIN PROPERTIES SOCIMI, S.A.	7.9x	22.37x	30.28x	2.82%	10.59B
FEDERAL REALTY INVESTMENT TRUST	32.36x	11.57x	18.26x	3.62%	10.83B
CAPITALAND ASCENDAS REIT	15.88x	12.26x	19.15x	6.16%	9.6B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	24.31x	7.27x	11.91x	5.75%	8.74B
Average	19.63x	15.08x	20.03x	4.72%	17.95B
Weighted average by Cap.	25.97x	15.71x	19.24x	4.78%