|
Market Closed -
OTC Markets
10:09:52 2026-10-01 EDT
|
5-day change | 1st Jan Change | ||
| 13.48 USD | -2.18% |
|
0.00% | -6.10% |
| 10-06 | Fast-track permits turn Spain's Aragon into a $70 billion data centre magnet. At what cost? | RE |
| 08-24 | Barclays Downgrades Merlin Properties to Equalweight, 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 | 7,424 | - | - |
| Change | - | -8.04% | 14.67% | 21.28% | 22.43% | 6.12% | - | - |
| Enterprise Value (EV) 1 | 9,863 | 7,926 | 8,762 | 9,061 | 10,739 | 11,568 | 12,436 | 13,242 |
| Change | - | -19.64% | 10.54% | 3.42% | 18.51% | 7.72% | 7.5% | 6.48% |
| P/E | 8.86x | 18.7x | -55.9x | 20.3x | 8.88x | 7.03x | 5.57x | 5.04x |
| PBR | 0.64x | 0.6x | 0.72x | 0.76x | 0.87x | 0.79x | 0.71x | 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 | 12.3x | 10.7x | 8.87x |
| EV / Revenue | 19.5x | 17.5x | 18.4x | 18.1x | 19.8x | 19.1x | 18x | 15.8x |
| EV / EBITDA | 27.2x | 23.7x | 24.2x | 24.5x | 26.9x | 25.7x | 24.4x | 21.9x |
| EV / EBIT | 18.1x | 22.7x | 25.4x | 24.1x | 26.6x | 26.1x | 24.8x | 22.1x |
| EV / FCF | 28.9x | - | -108x | 376x | -41.6x | 26.2x | 23.8x | 21x |
| FCF Yield | 3.45% | - | -0.93% | 0.27% | -2.4% | 3.81% | 4.2% | 4.77% |
| Dividend per Share 2 | 0.1727 | 1.2 | 0.44 | 0.42 | 0.42 | 0.4226 | 0.4502 | 0.5099 |
| Rate of return | 1.8% | 13.7% | 4.37% | 4.13% | 3.38% | 3.52% | 3.76% | 4.25% |
| 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% | 21.4% |
| Net sales 1 | 505.3 | 452.8 | 475.6 | 500.4 | 541.9 | 605.5 | 691.7 | 837.1 |
| EBITDA 1 | 363.1 | 334.7 | 361.4 | 370.3 | 399.4 | 449.8 | 509.1 | 605.8 |
| EBIT 1 | 543.5 | 348.9 | 344.9 | 376.6 | 403.7 | 443.3 | 500.8 | 599 |
| Net income 1 | 512.2 | 263.1 | -83.5 | 283.8 | 786.1 | 862.9 | 1,211 | 1,242 |
| Net Debt 1 | 5,395 | 3,818 | 4,050 | 3,347 | 3,743 | 4,144 | 5,012 | 5,818 |
| Reference price 2 | 9.57 | 8.78 | 10.06 | 10.16 | 12.43 | 11.99 | 11.99 | 11.99 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 38.51x | 18.34x | 23.27x | 3.31% | 123B | |
| 30.4x | 13.79x | 17.54x | 4.51% | 64.59B | |
| 35.82x | 14.48x | 14.94x | 6.02% | 51.09B | |
| 18.03x | 15.23x | 17.36x | 1.15% | 37.43B | |
| 15.95x | 24.87x | 27.23x | 3.6% | 16.24B | |
| 25.81x | 10.44x | 14.38x | 4.86% | 14.82B | |
| 7.78x | 11.64x | 14.26x | 6.42% | 13.91B | |
| 17.92x | 16.04x | 23.31x | 5.38% | 13.9B | |
| 28.73x | 11.04x | 16.12x | 4.25% | 13.06B | |
| Average | 24.33x | 15.10x | 18.71x | 4.39% | 38.66B | |
| Weighted average by Cap. | 30.39x | 15.93x | 19.53x | 4.02% |
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
