Valuation Mercialys

Stocks

Market Closed - Euronext Paris Other stock markets 19:55:00 26/06/2026 +04			5-day change	1st Jan Change
11.92 ^EUR	+2.76%		+2.23%	+7.97%

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	1,112	-	-
Change	-	13.73%	1.78%	1.6%	9.48%	7.91%	-	-
Enterprise Value (EV) ¹	1,931	1,953	1,990	1,944	2,185	2,323	2,376	2,405
Change	-	1.14%	1.92%	-2.3%	12.39%	6.33%	2.28%	1.2%
P/E	9.12x	21.2x	17.4x	17.4x	30.7x	11.9x	11.8x	11.6x
PBR	0.47x	0.53x	0.61x	0.62x	0.65x	0.7x	0.69x	0.68x
PEG	-	-0.4x	0.7x	9.92x	-0.8x	0x	17.44x	5.67x
Capitalization / Revenue	4.65x	5.25x	5.21x	5.24x	5.71x	5.77x	5.56x	5.41x
EV / Revenue	11.2x	11.3x	11.2x	10.8x	12.1x	12.1x	11.9x	11.7x
EV / EBITDA	13.3x	13.5x	13.3x	13.2x	14.7x	14.7x	14.4x	14x
EV / EBIT	18.7x	18.4x	23.2x	19x	27.7x	19.3x	19.3x	19.1x
EV / FCF	12.8x	9.34x	17.8x	14.6x	72.9x	17.5x	17.7x	15.1x
FCF Yield	7.79%	10.7%	5.61%	6.83%	1.37%	5.72%	5.64%	6.61%
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%	8.66%	8.81%	9%
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	120.3	123.3	126
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	1,211	1,264	1,293
Reference price ²	8.57	9.77	9.94	10.11	11.04	11.92	11.92	11.92
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	11.9x	12.06x	14.67x	8.66%	1.27B
REALTY INCOME CORPORATION	40.33x	15.64x	16.25x	5.19%	58.86B
UNIBAIL-RODAMCO-WESTFIELD SE	9.19x	12.87x	15.96x	5.3%	17B
SEGRO PLC	11.08x	23.51x	26.25x	3.72%	15.74B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.83x	16.83x	24.67x	4.99%	14.76B
KLÉPIERRE	10.45x	13.58x	16.29x	5.28%	12.14B
MERLIN PROPERTIES SOCIMI, S.A.	8.15x	22.87x	30.81x	2.73%	10.97B
FEDERAL REALTY INVESTMENT TRUST	32.47x	11.56x	18.23x	3.63%	10.81B
CAPITALAND ASCENDAS REIT	16.26x	12.43x	19.41x	6.01%	9.81B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	29.85x	7.57x	12.52x	5.22%	9.62B
Average	18.95x	14.89x	19.51x	5.07%	16.1B
Weighted average by Cap.	25.01x	15.58x	19.05x	4.85%