Valuation Mercialys Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 10:02:14 19/08/2026 +04			After hours 23:59:14
11.24 ^EUR	-1.23%		11.35	+0.98%

07-29	Mercialys SA, H1 2026 Earnings Call, Jul 29, 2026
07-29	Mercialys: Of inflation and AI

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	1,060	-	-
Change	-	13.73%	1.78%	1.6%	9.48%	2.84%	-	-
Enterprise Value (EV) ¹	1,931	1,953	1,990	1,944	2,185	2,269	2,325	2,353
Change	-	1.14%	1.92%	-2.3%	12.39%	3.83%	2.48%	1.19%
P/E	9.12x	21.2x	17.4x	17.4x	30.7x	10.3x	11x	10.7x
PBR	0.47x	0.53x	0.61x	0.62x	0.65x	0.7x	0.66x	0.65x
PEG	-	-0.4x	0.7x	9.92x	-0.8x	0x	-1.71x	5.38x
Capitalization / Revenue	4.65x	5.25x	5.21x	5.24x	5.71x	5.64x	5.37x	5.2x
EV / Revenue	11.2x	11.3x	11.2x	10.8x	12.1x	12.1x	11.8x	11.6x
EV / EBITDA	13.3x	13.5x	13.3x	13.2x	14.7x	14.6x	14.4x	14.1x
EV / EBIT	18.7x	18.4x	23.2x	19x	27.7x	15.7x	16.9x	16.8x
EV / FCF	12.8x	9.34x	17.8x	14.6x	72.9x	16.8x	17.4x	14.8x
FCF Yield	7.79%	10.7%	5.61%	6.83%	1.37%	5.95%	5.76%	6.76%
Dividend per Share ²	0.92	0.96	0.99	1	1.002	1.019	1.043	1.067
Rate of return	10.7%	9.83%	9.95%	9.89%	9.08%	8.96%	9.17%	9.37%
EPS ²	0.94	0.46	0.57	0.58	0.36	1.11	1.039	1.059
Distribution rate	97.9%	209%	174%	172%	278%	91.8%	100%	101%
Net sales ¹	172.2	173.3	178	179.5	180.6	188	197.5	203.7
EBITDA ¹	144.7	144.2	149.4	147.2	148.9	155.2	161.3	167.4
EBIT ¹	103.5	106.2	85.82	102.1	78.78	144.1	137.7	140.3
Net income ¹	62.18	43.09	53.37	53.76	33.96	98.02	117.2	125.3
Net Debt ¹	1,130	1,042	1,064	1,003	1,155	1,209	1,265	1,293
Reference price ²	8.57	9.77	9.94	10.11	11.04	11.38	11.38	11.38
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.($)
REALTY INCOME CORPORATION	40.02x	15.84x	16.12x	5.25%	58.68B
SEGRO PLC	16.89x	23.5x	28.16x	3.41%	17.54B
UNIBAIL-RODAMCO-WESTFIELD SE	8.83x	12.4x	14.72x	5.43%	16.99B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.12x	16.81x	24.13x	5.01%	14.87B
KLÉPIERRE	10.15x	13.77x	16.37x	5.11%	12.81B
MERLIN PROPERTIES SOCIMI, S.A.	8.39x	21.22x	28.71x	3.02%	10.13B
FEDERAL REALTY INVESTMENT TRUST	27.92x	11.06x	17.43x	3.88%	10.21B
CAPITALAND ASCENDAS REIT	15.48x	11.97x	18.61x	6.22%	9.49B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	27.87x	7.05x	11.49x	6.28%	7.99B
Average	19.52x	14.85x	19.53x	4.85%	17.63B
Weighted average by Cap.	24.97x	15.60x	18.87x	4.91%