Valuation Mercialys

Stocks

Market Closed - Euronext Paris 18:55:00 20/08/2026 +03			After hours 21:00:29
11.36 ^EUR	0.00%		11.35	-0.09%

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	10.2x	10.9x	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	-1.7x	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%	8.97%	9.18%	9.39%
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	11.36	11.36	11.36
Nbr of stocks (in thousands)	93,406	93,180	93,168	93,115	93,351	93,302	-	-
Announcement Date	2/14/22 A	2/14/23 A	2/14/24 A	2/12/25 A	2/17/26 A	-	-	-

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	10.23x	12.07x	14.62x	8.97%	1.24B
REALTY INCOME CORPORATION	40.5x	15.96x	16.24x	5.18%	59.38B
SEGRO PLC	16.93x	23.54x	28.21x	3.41%	17.67B
UNIBAIL-RODAMCO-WESTFIELD SE	8.92x	12.45x	15.26x	5.37%	17.29B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.95x	16.71x	23.99x	5.05%	14.82B
KLÉPIERRE	10.11x	13.75x	16.34x	5.12%	12.86B
FEDERAL REALTY INVESTMENT TRUST	27.94x	11.06x	17.44x	3.88%	10.21B
MERLIN PROPERTIES SOCIMI, S.A.	8.26x	21x	28.41x	3.07%	10.04B
CAPITALAND ASCENDAS REIT	15.41x	11.94x	18.56x	6.24%	9.5B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	30.73x	7.36x	12x	5.7%	8.81B
Average	18.90x	14.58x	19.11x	5.2%	16.18B
Weighted average by Cap.	25.23x	15.58x	18.88x	4.9%