Valuation Mercialys Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 11:34:53 28/08/2026 am IST			After hours 01:29:58 am
10.96 ^EUR	-3.01%		11.12	+1.46%

04:42pm	Listen to the yellow birds
29/07	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	1,039	-	-
Change	-	13.73%	1.78%	1.6%	9.48%	0.85%	-	-
Enterprise Value (EV) ¹	1,931	1,953	1,990	1,944	2,185	2,248	2,305	2,332
Change	-	1.14%	1.92%	-2.3%	12.39%	2.89%	2.51%	1.2%
P/E	9.12x	21.2x	17.4x	17.4x	30.7x	10x	10.7x	10.5x
PBR	0.47x	0.53x	0.61x	0.62x	0.65x	0.69x	0.65x	0.64x
PEG	-	-0.4x	0.7x	9.92x	-0.8x	0x	-1.67x	5.28x
Capitalization / Revenue	4.65x	5.25x	5.21x	5.24x	5.71x	5.53x	5.26x	5.1x
EV / Revenue	11.2x	11.3x	11.2x	10.8x	12.1x	12x	11.7x	11.5x
EV / EBITDA	13.3x	13.5x	13.3x	13.2x	14.7x	14.5x	14.3x	13.9x
EV / EBIT	18.7x	18.4x	23.2x	19x	27.7x	15.6x	16.7x	16.6x
EV / FCF	12.8x	9.34x	17.8x	14.6x	72.9x	16.7x	17.2x	14.7x
FCF Yield	7.79%	10.7%	5.61%	6.83%	1.37%	6%	5.81%	6.82%
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%	9.15%	9.37%	9.58%
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	11.14	11.14	11.14
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	39.76x	15.77x	16.05x	5.28%	5.83TCr
SEGRO PLC	17x	23.62x	28.3x	3.39%	1.77TCr
UNIBAIL-RODAMCO-WESTFIELD SE	8.62x	12.27x	15.03x	5.56%	1.67TCr
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.04x	16.76x	24.06x	5.05%	1.49TCr
KLÉPIERRE	9.96x	13.62x	16.19x	5.21%	1.26TCr
FEDERAL REALTY INVESTMENT TRUST	27.8x	10.95x	17.26x	3.9%	1.02TCr
MERLIN PROPERTIES SOCIMI, S.A.	8.04x	20.62x	27.9x	3.15%	976.67Cr
CAPITALAND ASCENDAS REIT	15x	12x	18.66x	6.2%	958.84Cr
ALEXANDRIA REAL ESTATE EQUITIES, INC.	35.77x	7.59x	12.21x	5.51%	910.97Cr
Average	20.22x	14.80x	19.51x	4.81%	1.77TCr
Weighted average by Cap.	25.29x	15.49x	18.81x	4.92%