Valuation Mercialys Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 07:04:29 15/10/26 pm AEDT			5-day change	1st Jan Change
9.695 ^EUR	+3.03%		+2.16%	-11.73%

06/10	Switzerland: has greediness become a risk?
24/09	Mercialys Appoints Jérôme Engelbrecht as Group CFO, Effective September 1, 2026	CI

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	903.2	-	-
Change	-	13.73%	1.78%	1.6%	9.48%	-12.36%	-	-
Enterprise Value (EV) ¹	1,931	1,953	1,990	1,944	2,185	2,110	2,166	2,197
Change	-	1.14%	1.92%	-2.3%	12.39%	-3.43%	2.66%	1.42%
P/E	9.12x	21.2x	17.4x	17.4x	30.7x	11x	8.72x	8.65x
PBR	0.47x	0.53x	0.61x	0.62x	0.65x	0.56x	0.55x	0.54x
PEG	-	-0.4x	0.7x	9.92x	-0.8x	0x	0.3x	11.69x
Capitalization / Revenue	4.65x	5.25x	5.21x	5.24x	5.71x	4.8x	4.66x	4.54x
EV / Revenue	11.2x	11.3x	11.2x	10.8x	12.1x	11.2x	11.2x	11x
EV / EBITDA	13.3x	13.5x	13.3x	13.2x	14.7x	13.6x	13.4x	13.1x
EV / EBIT	18.7x	18.4x	23.2x	19x	27.7x	14.8x	14.9x	14.9x
EV / FCF	12.8x	9.34x	17.8x	14.6x	72.9x	15.6x	16.2x	13.8x
FCF Yield	7.79%	10.7%	5.61%	6.83%	1.37%	6.4%	6.19%	7.24%
Dividend per Share ²	0.92	0.96	0.99	1	1.002	1.025	1.051	1.074
Rate of return	10.7%	9.83%	9.95%	9.89%	9.08%	10.6%	10.9%	11.1%
EPS ²	0.94	0.46	0.57	0.58	0.36	0.8771	1.111	1.119
Distribution rate	97.9%	209%	174%	172%	278%	117%	94.7%	96%
Net sales ¹	172.2	173.3	178	179.5	180.6	188.1	193.8	199
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	142.1	145	147.4
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	1,207	1,263	1,294
Reference price ²	8.570	9.770	9.945	10.110	11.040	9.680	9.680	9.680
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PROLOGIS, INC.	39.9x	18.49x	23.64x	3.28%	124B
SIMON PROPERTY GROUP, INC.	30.26x	13.76x	17.4x	4.53%	64.29B
REALTY INCOME CORPORATION	36.51x	14.64x	15.12x	5.92%	52.04B
GOODMAN GROUP	18.8x	15.9x	18.09x	1.1%	39.06B
SEGRO PLC	16.6x	25.57x	28x	3.46%	16.82B
KIMCO REALTY CORPORATION	26.16x	10.53x	14.5x	4.79%	15.02B
UNIBAIL-RODAMCO-WESTFIELD SE	8.13x	11.77x	14.41x	6.25%	14.19B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.65x	15.91x	23.13x	5.45%	13.66B
REGENCY CENTERS CORPORATION	28.84x	11.08x	16.17x	4.23%	13.11B
Average	24.76x	15.29x	18.94x	4.33%	39.13B
Weighted average by Cap.	31.05x	16.12x	19.77x	3.97%