|
Delayed
OTC Markets
09:43:22 2026-09-01 EDT
|
5-day change | 1st Jan Change | ||
| 14.89 USD | -5.35% |
|
0.00% | +3.75% |
| 08-24 | Barclays Downgrades Merlin Properties to Equalweight, Trims PT | MT |
| 08-12 | Kepler Cheuvreux Downgrades Merlin Properties to Hold, Trims PT | MT |
Company Valuation: Merlin Properties SOCIMI, S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,468 | 4,109 | 4,712 | 5,714 | 6,996 | 7,678 | - | - |
| Change | - | -8.04% | 14.67% | 21.28% | 22.43% | 9.75% | - | - |
| Enterprise Value (EV) 1 | 9,863 | 7,926 | 8,762 | 9,061 | 10,739 | 11,793 | 12,679 | 13,408 |
| Change | - | -19.64% | 10.54% | 3.42% | 18.51% | 9.82% | 7.51% | 5.75% |
| P/E | 8.86x | 18.7x | -55.9x | 20.3x | 8.88x | 7.26x | 5.75x | 5.21x |
| PBR | 0.64x | 0.6x | 0.72x | 0.76x | 0.87x | 0.79x | 0.72x | 0.63x |
| PEG | - | -0.3x | 0x | -0x | 0x | 0.3x | 0.2x | 0.5x |
| Capitalization / Revenue | 8.84x | 9.07x | 9.91x | 11.4x | 12.9x | 12.7x | 11.1x | 9.08x |
| EV / Revenue | 19.5x | 17.5x | 18.4x | 18.1x | 19.8x | 19.5x | 18.3x | 15.8x |
| EV / EBITDA | 27.2x | 23.7x | 24.2x | 24.5x | 26.9x | 26.3x | 25x | 21.9x |
| EV / EBIT | 18.1x | 22.7x | 25.4x | 24.1x | 26.6x | 26.3x | 25.2x | 21.7x |
| EV / FCF | 28.9x | - | -108x | 376x | -41.6x | 26.7x | 25.5x | 21.8x |
| FCF Yield | 3.45% | - | -0.93% | 0.27% | -2.4% | 3.74% | 3.93% | 4.58% |
| Dividend per Share 2 | 0.1727 | 1.2 | 0.44 | 0.42 | 0.42 | 0.4233 | 0.4497 | 0.5139 |
| Rate of return | 1.8% | 13.7% | 4.37% | 4.13% | 3.38% | 3.42% | 3.63% | 4.15% |
| EPS 2 | 1.08 | 0.47 | -0.18 | 0.5 | 1.4 | 1.706 | 2.154 | 2.377 |
| Distribution rate | 16% | 255% | -244% | 84% | 30% | 24.8% | 20.9% | 21.6% |
| Net sales 1 | 505.3 | 452.8 | 475.6 | 500.4 | 541.9 | 606.2 | 694.3 | 846 |
| EBITDA 1 | 363.1 | 334.7 | 361.4 | 370.3 | 399.4 | 448.1 | 507.1 | 610.9 |
| EBIT 1 | 543.5 | 348.9 | 344.9 | 376.6 | 403.7 | 448.8 | 503.7 | 618.5 |
| Net income 1 | 512.2 | 263.1 | -83.5 | 283.8 | 786.1 | 800.6 | 1,129 | 1,219 |
| Net Debt 1 | 5,395 | 3,818 | 4,050 | 3,347 | 3,743 | 4,115 | 5,001 | 5,730 |
| Reference price 2 | 9.57 | 8.78 | 10.06 | 10.16 | 12.43 | 12.38 | 12.38 | 12.38 |
| Nbr of stocks (in thousands) | 466,885 | 468,225 | 468,346 | 562,415 | 562,814 | 619,183 | - | - |
| Announcement Date | 2/24/22 | 2/27/23 | 2/28/24 | 2/27/25 | 2/25/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 39.26x | 15.28x | 15.78x | 5.51% | 55.9B | |
| 16.42x | 23.12x | 27.71x | 3.51% | 16.98B | |
| 8.03x | 11.91x | 14.6x | 5.97% | 15.42B | |
| 17.99x | 16.26x | 23.64x | 5.25% | 14.33B | |
| 9.32x | 13.35x | 15.91x | 5.36% | 12.17B | |
| 27.02x | 10.8x | 16.99x | 3.99% | 9.95B | |
| 7.26x | 19.43x | 26.29x | 3.42% | 8.85B | |
| 14.46x | 11.71x | 18.4x | 6.52% | 9.12B | |
| 35.55x | 7.57x | 12.17x | 5.54% | 9.05B | |
| Average | 19.48x | 14.38x | 19.05x | 5.01% | 16.86B | |
| Weighted average by Cap. | 24.74x | 15.03x | 18.38x | 5.14% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MRL Stock
- MRPRF Stock
- Valuation Merlin Properties SOCIMI, S.A.
Select your edition
All financial news and data tailored to specific country editions
