Valuation Mercialys

Stocks

Market Closed - Euronext Paris Other stock markets 16:55:00 14/07/2026 BST			After hours 18:05:54
11.58 ^EUR	-0.17%		11.57	-0.09%

07-10	BlackRock above the 5% threshold in Mercialys
07-08	BlackRock falls below 5% of Mercialys' share capital

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	1,082	-	-
Change	-	13.73%	1.78%	1.6%	9.48%	5.02%	-	-
Enterprise Value (EV) ¹	1,931	1,953	1,990	1,944	2,185	2,289	2,344	2,371
Change	-	1.14%	1.92%	-2.3%	12.39%	4.73%	2.4%	1.18%
P/E	9.12x	21.2x	17.4x	17.4x	30.7x	11.6x	11.5x	11.3x
PBR	0.47x	0.53x	0.61x	0.62x	0.65x	0.69x	0.68x	0.66x
PEG	-	-0.4x	0.7x	9.92x	-0.8x	0x	17x	5.52x
Capitalization / Revenue	4.65x	5.25x	5.21x	5.24x	5.71x	5.62x	5.41x	5.26x
EV / Revenue	11.2x	11.3x	11.2x	10.8x	12.1x	11.9x	11.7x	11.5x
EV / EBITDA	13.3x	13.5x	13.3x	13.2x	14.7x	14.4x	14.2x	13.8x
EV / EBIT	18.7x	18.4x	23.2x	19x	27.7x	17.2x	17.2x	17x
EV / FCF	12.8x	9.34x	17.8x	14.6x	72.9x	17.2x	17.5x	14.9x
FCF Yield	7.79%	10.7%	5.61%	6.83%	1.37%	5.81%	5.72%	6.71%
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%	8.9%	9.05%	9.25%
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	11.60	11.60	11.60
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MERCIALYS	11.58x	11.88x	14.45x	8.9%	1.23B
REALTY INCOME CORPORATION	41x	15.83x	16.41x	5.1%	59.84B
UNIBAIL-RODAMCO-WESTFIELD SE	9.17x	12.57x	15.41x	5.37%	16.8B
SEGRO PLC	13.53x	22.51x	26.47x	3.81%	15.59B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.25x	17.09x	25.04x	4.89%	15.07B
KLÉPIERRE	10.19x	13.38x	16.11x	5.41%	11.84B
MERLIN PROPERTIES SOCIMI, S.A.	7.84x	22.26x	30.13x	2.84%	10.47B
FEDERAL REALTY INVESTMENT TRUST	31.63x	11.35x	17.91x	3.73%	10.53B
CAPITALAND ASCENDAS REIT	16.13x	12.38x	19.34x	6.06%	9.73B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	23.05x	7.12x	11.67x	5.99%	8.38B
Average	18.44x	14.64x	19.29x	5.21%	15.95B
Weighted average by Cap.	25.23x	15.51x	19.00x	4.9%