Valuation Mercialys

Stocks

Market Closed - Euronext Paris Other stock markets 19:55:00 22/06/2026 +04			5-day change	1st Jan Change
11.72 ^EUR	+0.51%		-0.68%	+6.16%

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	1,094	-	-
Change	-	13.73%	1.78%	1.6%	9.48%	6.1%	-	-
Enterprise Value (EV) ¹	1,931	1,953	1,990	1,944	2,185	2,305	2,358	2,386
Change	-	1.14%	1.92%	-2.3%	12.39%	5.47%	2.3%	1.21%
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	0.69x	0.68x	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	5.68x	5.47x	5.32x
EV / Revenue	11.2x	11.3x	11.2x	10.8x	12.1x	12x	11.8x	11.6x
EV / EBITDA	13.3x	13.5x	13.3x	13.2x	14.7x	14.6x	14.3x	13.9x
EV / EBIT	18.7x	18.4x	23.2x	19x	27.7x	19.2x	19.1x	18.9x
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%	5.77%	5.68%	6.66%
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%	8.81%	8.96%	9.16%
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	11.72	11.72	11.72
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	11.64x	11.93x	14.52x	8.86%	1.25B
REALTY INCOME CORPORATION	38.34x	15.21x	15.8x	5.44%	56.49B
UNIBAIL-RODAMCO-WESTFIELD SE	8.77x	12.62x	15.65x	5.55%	16.55B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.42x	16.57x	24.25x	5.1%	14.33B
SEGRO PLC	8.87x	20.89x	23.37x	4.43%	13.35B
KLÉPIERRE	10.03x	13.26x	15.9x	5.5%	11.76B
MERLIN PROPERTIES SOCIMI, S.A.	8.16x	22.77x	30.67x	2.74%	11.07B
FEDERAL REALTY INVESTMENT TRUST	31.25x	11.26x	17.76x	3.78%	10.52B
CAPITALAND ASCENDAS REIT	16.07x	12.33x	19.26x	6.08%	9.69B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	27.62x	7.29x	12.06x	5.65%	8.84B
Average	18.02x	14.41x	18.92x	5.31%	15.38B
Weighted average by Cap.	23.78x	15.01x	18.43x	5.11%