|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 14.96 EUR | +0.10% |
|
+1.91% | +20.35% |
| 06-05 | Morningstar Begins Merlin Properties Coverage at Buy | MT |
| 06-02 | Merlin Properties strikes cautious tone over rising data center revenue share | RE |
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 | 9,255 | - | - |
| Change | - | -8.04% | 14.67% | 21.28% | 22.43% | 32.3% | - | - |
| Enterprise Value (EV) 1 | 9,863 | 7,926 | 8,762 | 9,061 | 10,739 | 13,481 | 14,231 | 14,909 |
| Change | - | -19.64% | 10.54% | 3.42% | 18.51% | 25.54% | 5.56% | 4.76% |
| P/E | 8.86x | 18.7x | -55.9x | 20.3x | 8.88x | 7.9x | 6.86x | 6.29x |
| PBR | 0.64x | 0.6x | 0.72x | 0.76x | 0.87x | 0.94x | 0.87x | 0.77x |
| PEG | - | -0.3x | 0x | -0x | 0x | 0.2x | 0.5x | 0.69x |
| Capitalization / Revenue | 8.84x | 9.07x | 9.91x | 11.4x | 12.9x | 15.4x | 13.4x | 10.9x |
| EV / Revenue | 19.5x | 17.5x | 18.4x | 18.1x | 19.8x | 22.4x | 20.6x | 17.6x |
| EV / EBITDA | 27.2x | 23.7x | 24.2x | 24.5x | 26.9x | 30.3x | 28.1x | 24.3x |
| EV / EBIT | 18.1x | 22.7x | 25.4x | 24.1x | 26.6x | 30.3x | 28.3x | 24.2x |
| EV / FCF | 28.9x | - | -108x | 376x | -41.6x | 30.6x | 28.6x | 24.3x |
| FCF Yield | 3.45% | - | -0.93% | 0.27% | -2.4% | 3.27% | 3.5% | 4.12% |
| Dividend per Share 2 | 0.1727 | 1.2 | 0.44 | 0.42 | 0.42 | 0.4218 | 0.4484 | 0.5179 |
| Rate of return | 1.8% | 13.7% | 4.37% | 4.13% | 3.38% | 2.82% | 3% | 3.46% |
| EPS 2 | 1.08 | 0.47 | -0.18 | 0.5 | 1.4 | 1.893 | 2.179 | 2.378 |
| Distribution rate | 16% | 255% | -244% | 84% | 30% | 22.3% | 20.6% | 21.8% |
| Net sales 1 | 505.3 | 452.8 | 475.6 | 500.4 | 541.9 | 602.7 | 691 | 846 |
| EBITDA 1 | 363.1 | 334.7 | 361.4 | 370.3 | 399.4 | 445.2 | 505.8 | 613.3 |
| EBIT 1 | 543.5 | 348.9 | 344.9 | 376.6 | 403.7 | 444.7 | 502.6 | 617.2 |
| Net income 1 | 512.2 | 263.1 | -83.5 | 283.8 | 786.1 | 889.9 | 1,048 | 1,226 |
| Net Debt 1 | 5,395 | 3,818 | 4,050 | 3,347 | 3,743 | 4,226 | 4,976 | 5,653 |
| Reference price 2 | 9.57 | 8.78 | 10.06 | 10.16 | 12.43 | 14.95 | 14.95 | 14.95 |
| Nbr of stocks (in thousands) | 466,885 | 468,225 | 468,346 | 562,415 | 562,814 | 619,089 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 7.9x | 22.37x | 30.28x | 2.82% | 10.59B | |
| 40.75x | 15.77x | 16.34x | 5.13% | 59.47B | |
| 9.29x | 12.59x | 15.71x | 5.35% | 16.92B | |
| 13.52x | 22.5x | 26.46x | 3.81% | 15.6B | |
| 20.08x | 17x | 24.91x | 4.93% | 14.98B | |
| 10.24x | 13.42x | 16.09x | 5.39% | 11.93B | |
| 31.7x | 11.37x | 17.93x | 3.72% | 10.55B | |
| 15.94x | 12.29x | 19.2x | 6.13% | 9.64B | |
| 22.77x | 7.08x | 11.61x | 6.07% | 8.28B | |
| -1956.5x | 8.12x | 19.36x | 2.16% | 7.36B | |
| Average | -178.43x | 14.25x | 19.79x | 4.55% | 16.53B | |
| Weighted average by Cap. | -63.06x | 15.18x | 19.05x | 4.76% |
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
- Valuation Merlin Properties SOCIMI, S.A.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
