Valuation Mercialys

Stocks

Market Closed - Euronext Paris Other stock markets 16:55:00 03/07/2026 BST			5-day change	1st Jan Change
11.74 ^EUR	0.00%		-1.51%	+6.34%

04-21	Mercialys: Household consumption slowed in March
04-21	Oddo BHF maintains Neutral rating on Mercialys

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	1,095	-	-
Change	-	13.73%	1.78%	1.6%	9.48%	6.28%	-	-
Enterprise Value (EV) ¹	1,931	1,953	1,990	1,944	2,185	2,302	2,357	2,384
Change	-	1.14%	1.92%	-2.3%	12.39%	5.33%	2.39%	1.17%
P/E	9.12x	21.2x	17.4x	17.4x	30.7x	11.7x	11.6x	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	17.14x	5.57x
Capitalization / Revenue	4.65x	5.25x	5.21x	5.24x	5.71x	5.69x	5.48x	5.32x
EV / Revenue	11.2x	11.3x	11.2x	10.8x	12.1x	11.9x	11.8x	11.6x
EV / EBITDA	13.3x	13.5x	13.3x	13.2x	14.7x	14.5x	14.2x	13.9x
EV / EBIT	18.7x	18.4x	23.2x	19x	27.7x	17.3x	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%	5.78%	5.69%	6.67%
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%	8.8%	8.94%	9.14%
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	11.74	11.74	11.74
Nbr of stocks (in thousands)	93,406	93,180	93,168	93,115	93,351	93,302	-	-
Announcement Date	14/02/22	14/02/23	14/02/24	12/02/25	17/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MERCIALYS	11.72x	11.95x	14.53x	8.8%	1.25B
REALTY INCOME CORPORATION	40.79x	15.77x	16.34x	5.13%	59.53B
UNIBAIL-RODAMCO-WESTFIELD SE	9.24x	12.71x	15.87x	5.37%	17.02B
SEGRO PLC	11.13x	22.78x	26.79x	3.71%	15.9B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.75x	16.78x	24.61x	5.02%	14.78B
KLÉPIERRE	10.26x	13.44x	16.2x	5.37%	11.69B
MERLIN PROPERTIES SOCIMI, S.A.	8.01x	22.47x	30.27x	2.78%	10.93B
FEDERAL REALTY INVESTMENT TRUST	31.59x	11.34x	17.89x	3.74%	10.51B
CAPITALAND ASCENDAS REIT	15.88x	12.24x	19.13x	6.16%	9.63B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	28.43x	7.4x	12.1x	5.48%	9.16B
Average	18.68x	14.69x	19.37x	5.15%	16.04B
Weighted average by Cap.	25.07x	15.51x	19.04x	4.88%