Valuation Mercialys Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 11:07:06 2026-08-07 EDT			5-day change	1st Jan Change
11.93 ^EUR	+0.08%		-1.67%	+9.87%

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	1,114	-	-
Change	-	13.73%	1.78%	1.6%	9.48%	8.1%	-	-
Enterprise Value (EV) ¹	1,931	1,953	1,990	1,944	2,185	2,323	2,379	2,407
Change	-	1.14%	1.92%	-2.3%	12.39%	6.31%	2.42%	1.16%
P/E	9.12x	21.2x	17.4x	17.4x	30.7x	10.8x	11.5x	11.3x
PBR	0.47x	0.53x	0.61x	0.62x	0.65x	0.74x	0.7x	0.68x
PEG	-	-0.4x	0.7x	9.92x	-0.8x	0x	-1.79x	5.68x
Capitalization / Revenue	4.65x	5.25x	5.21x	5.24x	5.71x	5.91x	5.63x	5.46x
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	16.1x	17.3x	17.2x
EV / FCF	12.8x	9.34x	17.8x	14.6x	72.9x	17.2x	17.8x	15.1x
FCF Yield	7.79%	10.7%	5.61%	6.83%	1.37%	5.81%	5.63%	6.61%
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%	8.58%	8.75%	8.95%
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	204
EBITDA ¹	144.7	144.2	149.4	147.2	148.9	158.6	164.1	169.9
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	106.5	112.2	116.3
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	11.94	11.94	11.94
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	40.14x	15.36x	16.03x	5.24%	58.15B
SEGRO PLC	16.97x	23.6x	28.47x	3.4%	17.51B
UNIBAIL-RODAMCO-WESTFIELD SE	9.45x	12.55x	15.38x	5.27%	17.34B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.49x	17.21x	25.61x	4.83%	15.37B
KLÉPIERRE	10.79x	14.12x	16.81x	4.93%	13.19B
MERLIN PROPERTIES SOCIMI, S.A.	9.83x	21.94x	29.65x	2.86%	10.56B
FEDERAL REALTY INVESTMENT TRUST	28.7x	11.15x	17.46x	3.88%	10.25B
CAPITALAND ASCENDAS REIT	16.05x	12.28x	19.06x	5.93%	9.85B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	26.99x	7.24x	11.59x	5.94%	8.45B
Average	19.93x	15.05x	20.01x	4.7%	17.85B
Weighted average by Cap.	25.12x	15.58x	19.23x	4.81%