Valuation Mercialys

Stocks

Market Closed - Euronext Paris 23:55:00 04/09/2026 HKT			Pre-market 13:06:14
10.98 ^EUR	+0.37%		10.96	-0.18%

08-28	Listen to the yellow birds
07-29	Mercialys SA, H1 2026 Earnings Call, Jul 29, 2026

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	1,024	-	-
Change	-	13.73%	1.78%	1.6%	9.48%	-0.6%	-	-
Enterprise Value (EV) ¹	1,931	1,953	1,990	1,944	2,185	2,233	2,290	2,317
Change	-	1.14%	1.92%	-2.3%	12.39%	2.21%	2.52%	1.21%
P/E	9.12x	21.2x	17.4x	17.4x	30.7x	9.89x	10.6x	10.4x
PBR	0.47x	0.53x	0.61x	0.62x	0.65x	0.68x	0.64x	0.63x
PEG	-	-0.4x	0.7x	9.92x	-0.8x	0x	-1.65x	5.23x
Capitalization / Revenue	4.65x	5.25x	5.21x	5.24x	5.71x	5.45x	5.19x	5.03x
EV / Revenue	11.2x	11.3x	11.2x	10.8x	12.1x	11.9x	11.6x	11.4x
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	15.5x	16.6x	16.5x
EV / FCF	12.8x	9.34x	17.8x	14.6x	72.9x	16.5x	17.1x	14.6x
FCF Yield	7.79%	10.7%	5.61%	6.83%	1.37%	6.04%	5.85%	6.86%
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%	9.28%	9.5%	9.71%
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	10.98	10.98	10.98
Nbr of stocks (in thousands)	93,406	93,180	93,168	93,115	93,351	93,302	-	-
Announcement Date	14/2/22	14/2/23	14/2/24	12/2/25	17/2/26	-	-	-

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	9.89x	11.88x	14.39x	9.28%	1.19B
REALTY INCOME CORPORATION	39.92x	15.61x	15.95x	5.33%	57.77B
SEGRO PLC	16.76x	23.46x	28.11x	3.44%	17.39B
UNIBAIL-RODAMCO-WESTFIELD SE	8.44x	12.16x	14.9x	5.68%	16.31B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.38x	16.61x	23.86x	5.14%	14.7B
KLÉPIERRE	9.98x	13.64x	16.21x	5.19%	12.65B
FEDERAL REALTY INVESTMENT TRUST	27.61x	10.97x	17.25x	3.9%	10.17B
MERLIN PROPERTIES SOCIMI, S.A.	7.77x	20.33x	27.51x	3.19%	9.54B
CAPITALAND ASCENDAS REIT	14.63x	11.82x	18.37x	6.36%	9.39B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	36.02x	7.62x	12.24x	5.47%	9.17B
Average	18.94x	14.41x	18.88x	5.3%	15.83B
Weighted average by Cap.	25.06x	15.32x	18.63x	5.01%