Valuation Mercialys Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:04:55 2026-09-18 EDT			5-day change	1st Jan Change
10.58 ^EUR	-0.19%		-1.86%	-1.49%

09-07	Mercialys SA commences an Equity Buyback Plan under the authorization approved on April 23, 2026.	CI
08-28	Listen to the yellow birds

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	977.8	-	-
Change	-	13.73%	1.78%	1.6%	9.48%	-5.12%	-	-
Enterprise Value (EV) ¹	1,931	1,953	1,990	1,944	2,185	2,187	2,243	2,271
Change	-	1.14%	1.92%	-2.3%	12.39%	0.07%	2.58%	1.23%
P/E	9.12x	21.2x	17.4x	17.4x	30.7x	9.44x	10.1x	9.89x
PBR	0.47x	0.53x	0.61x	0.62x	0.65x	0.65x	0.61x	0.6x
PEG	-	-0.4x	0.7x	9.92x	-0.8x	0x	-1.57x	4.98x
Capitalization / Revenue	4.65x	5.25x	5.21x	5.24x	5.71x	5.2x	4.95x	4.8x
EV / Revenue	11.2x	11.3x	11.2x	10.8x	12.1x	11.6x	11.4x	11.2x
EV / EBITDA	13.3x	13.5x	13.3x	13.2x	14.7x	14.1x	13.9x	13.6x
EV / EBIT	18.7x	18.4x	23.2x	19x	27.7x	15.2x	16.3x	16.2x
EV / FCF	12.8x	9.34x	17.8x	14.6x	72.9x	16.2x	16.7x	14.3x
FCF Yield	7.79%	10.7%	5.61%	6.83%	1.37%	6.17%	5.97%	7%
Dividend per Share ²	0.92	0.96	0.99	1	1.002	1.019	1.043	1.067
Rate of return	10.7%	9.83%	9.95%	9.89%	9.08%	9.73%	9.96%	10.2%
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%	91.8%	100%	101%
Net sales ¹	172.2	173.3	178	179.5	180.6	188	197.5	203.7
EBITDA ¹	144.7	144.2	149.4	147.2	148.9	155.2	161.3	167.4
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	98.02	117.2	125.3
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	10.48	10.48	10.48
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	37.96x	14.99x	15.49x	5.69%	54.07B
SEGRO PLC	16.62x	23.32x	27.95x	3.47%	17.03B
UNIBAIL-RODAMCO-WESTFIELD SE	8.2x	12.01x	14.72x	5.85%	15.65B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.91x	16.22x	23.57x	5.27%	14.22B
KLÉPIERRE	9.36x	13.39x	15.95x	5.34%	12.16B
FEDERAL REALTY INVESTMENT TRUST	26.37x	10.63x	16.71x	4.09%	9.71B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	38.54x	7.86x	12.64x	5.11%	9.82B
CAPITALAND ASCENDAS REIT	14.52x	11.74x	18.45x	6.49%	9.12B
MERLIN PROPERTIES SOCIMI, S.A.	7.33x	19.56x	26.46x	3.39%	8.89B
Average	19.65x	14.41x	19.10x	4.97%	16.74B
Weighted average by Cap.	24.32x	14.94x	18.33x	5.16%