Valuation Mercialys

Stocks

Market Closed - Euronext Paris 12:55:00 2026-10-29 EDT			After hours 16:57:51
9.400 ^EUR	-0.21%		9.385	-0.16%

10-28	Mercialys Issues EUR300 Million Bonds	MT
10-27	Mercialys Successfully Places EUR 300 Million Bond Issue Maturing in January 2033	CI

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	877	-	-
Change	-	13.73%	1.78%	1.6%	9.48%	-14.9%	-	-
Enterprise Value (EV) ¹	1,931	1,953	1,990	1,944	2,185	2,060	2,103	2,136
Change	-	1.14%	1.92%	-2.3%	12.39%	-5.71%	2.07%	1.55%
P/E	9.12x	21.2x	17.4x	17.4x	30.7x	10.7x	8.46x	8.4x
PBR	0.47x	0.53x	0.61x	0.62x	0.65x	0.56x	0.56x	0.55x
PEG	-	-0.4x	0.7x	9.92x	-0.8x	0x	0.3x	11.35x
Capitalization / Revenue	4.65x	5.25x	5.21x	5.24x	5.71x	4.66x	4.51x	4.37x
EV / Revenue	11.2x	11.3x	11.2x	10.8x	12.1x	11x	10.8x	10.6x
EV / EBITDA	13.3x	13.5x	13.3x	13.2x	14.7x	13.3x	13x	12.7x
EV / EBIT	18.7x	18.4x	23.2x	19x	27.7x	15.3x	15.3x	15.2x
EV / FCF	12.8x	9.34x	17.8x	14.6x	72.9x	15.3x	15.7x	13.4x
FCF Yield	7.79%	10.7%	5.61%	6.83%	1.37%	6.55%	6.37%	7.45%
Dividend per Share ²	0.92	0.96	0.99	1	1.002	1.021	1.042	1.062
Rate of return	10.7%	9.83%	9.95%	9.89%	9.08%	10.9%	11.1%	11.3%
EPS ²	0.94	0.46	0.57	0.58	0.36	0.8771	1.111	1.119
Distribution rate	97.9%	209%	174%	172%	278%	116%	93.8%	94.9%
Net sales ¹	172.2	173.3	178	179.5	180.6	188.1	194.6	200.6
EBITDA ¹	144.7	144.2	149.4	147.2	148.9	155.1	161.2	167.6
EBIT ¹	103.5	106.2	85.82	102.1	78.78	134.4	137.7	140.3
Net income ¹	62.18	43.09	53.37	53.76	33.96	108.2	133.5	143.3
Net Debt ¹	1,130	1,042	1,064	1,003	1,155	1,183	1,226	1,259
Reference price ²	8.570	9.770	9.945	10.110	11.040	9.400	9.400	9.400
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	10.74x	10.96x	13.29x	10.84%	980M
PROLOGIS, INC.	33.33x	17.89x	22.45x	3.42%	119B
SIMON PROPERTY GROUP, INC.	32.25x	14.38x	18.47x	4.26%	68.35B
REALTY INCOME CORPORATION	37.3x	14.78x	15.28x	5.8%	53.04B
GOODMAN GROUP	18.28x	15.47x	17.6x	1.13%	38.41B
SEGRO PLC	13.83x	24.64x	26.98x	3.63%	16.23B
KIMCO REALTY CORPORATION	27.23x	10.84x	14.91x	4.59%	15.7B
UNIBAIL-RODAMCO-WESTFIELD SE	8.29x	11.87x	14.53x	6.02%	14.75B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.05x	16.15x	23.47x	5.33%	14.05B
REGENCY CENTERS CORPORATION	29.36x	11.19x	16.38x	4.15%	13.37B
Average	22.87x	14.82x	18.34x	4.92%	35.39B
Weighted average by Cap.	29.06x	15.89x	19.41x	3.98%