Valuation Mercialys

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-24 EDT			5-day change	1st Jan Change
11.76 ^EUR	-0.17%		+0.68%	+6.52%

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	1,097	-	-
Change	-	13.73%	1.78%	1.6%	9.48%	6.47%	-	-
Enterprise Value (EV) ¹	1,931	1,953	1,990	1,944	2,185	2,304	2,359	2,386
Change	-	1.14%	1.92%	-2.3%	12.39%	5.42%	2.39%	1.17%
P/E	9.12x	21.2x	17.4x	17.4x	30.7x	11.7x	11.7x	11.4x
PBR	0.47x	0.53x	0.61x	0.62x	0.65x	0.7x	0.69x	0.67x
PEG	-	-0.4x	0.7x	9.92x	-0.8x	0x	17.29x	5.57x
Capitalization / Revenue	4.65x	5.25x	5.21x	5.24x	5.71x	5.7x	5.49x	5.33x
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	14.3x	13.9x
EV / EBIT	18.7x	18.4x	23.2x	19x	27.7x	17.4x	17.3x	17.1x
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%	5.77%	5.68%	6.66%
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%	8.78%	8.93%	9.13%
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	11.76	11.76	11.76
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.($)
MERCIALYS	11.76x	11.97x	14.55x	8.77%	1.25B
REALTY INCOME CORPORATION	41.45x	15.92x	16.5x	5.06%	60.35B
UNIBAIL-RODAMCO-WESTFIELD SE	9.49x	12.7x	15.85x	5.24%	17.17B
SEGRO PLC	13.03x	24.09x	28.38x	3.44%	17.16B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.49x	17.21x	25.61x	4.83%	15.26B
KLÉPIERRE	11.01x	13.8x	16.53x	5.12%	12.47B
FEDERAL REALTY INVESTMENT TRUST	31.89x	11.54x	18.2x	3.64%	10.78B
MERLIN PROPERTIES SOCIMI, S.A.	8.04x	22.65x	30.66x	2.77%	10.71B
CAPITALAND ASCENDAS REIT	16.04x	12.4x	19.4x	6.03%	9.73B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	24.31x	7.27x	11.91x	5.75%	8.73B
Average	18.75x	14.95x	19.76x	5.07%	16.36B
Weighted average by Cap.	25.37x	15.85x	19.48x	4.77%