Subscribe

Mercialys (MERY.PA)

EUR11.60 +0.02 (+0.17%)
FR PAR Real Estate REIT - Retail
Address 16-18 rue du Quatre Septembre 75082
Paris, FR
CEO Vincent Ravat
IPO 2005-10-12
ISIN FR0010241638

Explore sections of this company profile

Also trades on Euronext Paris · MERY.PA (EUR) Other OTC · MEIYF (USD)
Description

Mercialys is a prominent French real estate firm, specializing solely in retail assets such as shopping centers and high-street properties. As of June 30, 2020, its extensive portfolio included 2,111 leases, contributing an annualized rental income of €182.3 million. At the same time, the estimated value of its owned properties, inclusive of transfer taxes, amounted to €3.5 billion. Mercialys has maintained its SIIC (REIT) tax status in France since November 1, 2005. The company commenced trading on Euronext Paris Compartment A (MERY) following its initial public offering on October 12, 2005. By June 30, 2020, 92,049,169 shares of Mercialys were in circulation.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
EUR11.60 +0.02 (+0.17%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
202.8K
Beta
0.85
Float Shares
92.54M
Free Float %
99.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.51% -1.17% -4.82% -3.26% +8.21% +7.43% +7.23% +58.77% +12.84% -39.24% -43.92%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
11.60
DCF (Unlevered) 31.14 +168.4%
DCF (Levered) 36.05 +210.8%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 33% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 2 -1
Hold 4 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.91
Distress
Piotroski F-Score
5 / 9
Average
Composite Rating
B-
Overall Score
3 / 5
Medium
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
2 / 5
Medium
Operational MOAT
  • Revenue growth
    +7.0% Q4'25: +44.1% (vs Q4'23)
  • EPS growth
    -37.9% Q4'25: -16.0% (vs Q4'23)
  • FCF margin
    Q4'25: +25.4% (vs Q4'23)
  • EBIT margin
    Q4'25: +39.5% (vs Q4'23)
  • ROIC
    Q4'25: +10.8% (vs Q4'23)
  • Share dilution
    +0.4% Q4'25: +0.6% (vs Q4'23)
  • Debt / EBITDA
    13.43× Q4'25: 5.81× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.86) × ERP
WACC = 39% × Ke + 61% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 31.14 Current price: 11.60
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2005
actual
Dec 2006
actual
Dec 2007
actual
Dec 2008
actual
Dec 2009
actual
Dec 2010
actual
Dec 2011
actual
Dec 2012
actual
Dec 2013
actual
Dec 2014
actual
Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
6 Rev. Ana.
4 EPS Ana.
Dec 2027
6 Rev. Ana.
4 EPS Ana.
Dec 2028
4 Rev. Ana.
2 EPS Ana.
Dec 2029
3 Rev. Ana.
1 EPS Ana.
Dec 2030
3 Rev. Ana.
Revenue
11.74M
est: 69.01M (-83.0%)
82.32M
est: 82.50M (-0.2%)
99.50M
est: 99.93M (-0.4%)
116.20M
est: 118.00M (-1.5%)
134.24M
est: 135.67M (-1.1%)
149.51M
est: 149.86M (-0.2%)
161.01M
est: 162.37M (-0.8%)
160.42M
est: 161.86M (-0.9%)
148.96M
est: 150.86M (-1.3%)
152.79M
est: 155.05M (-1.5%)
168.96M
est: 168.96M (+0.0%)
189.80M
est: 189.80M (+0.0%)
185.32M
est: 183.95M (+0.7%)
187.29M
est: 186.35M (+0.5%)
234.09M
est: 188.58M (+24.1%)
175.44M
est: 167.00M (+5.1%)
205.35M
est: 165.87M (+23.8%)
176.89M
est: 166.87M (+6.0%)
178.01M
est: 181.41M (-1.9%)
221.17M
est: 180.65M (+22.4%)
236.59M
est: 180.26M (+31.3%)
192.80M
189.00M – 202.33M
+7.0% YoY
199.41M
192.87M – 210.53M
+3.4% YoY
204.51M
204.11M – 204.92M
+2.6% YoY
214.58M
208.93M – 225.88M
+4.9% YoY
220.01M
214.22M – 231.60M
+2.5% YoY
EBITDA
11.41M
est: 54.49M (-79.1%)
76.72M
est: 13.51M (+467.9%)
91.92M
est: 78.90M (+16.5%)
100.20M
est: 108.36M (-7.5%)
115.19M
est: 116.47M (-1.1%)
159.44M
est: 126.70M (+25.8%)
172.22M
est: 128.20M (+34.3%)
196.86M
est: 127.80M (+54.0%)
180.53M
est: 138.50M (+30.3%)
250.84M
est: 125.18M (+100.4%)
171.19M
est: 161.07M (+6.3%)
138.36M
est: 95.95M (+44.2%)
166.91M
est: 116.71M (+43.0%)
164.21M
est: 102.79M (+59.8%)
185.29M
est: 94.21M (+96.7%)
178.58M
est: 111.63M (+60.0%)
149.74M
est: 115.83M (+29.3%)
141.56M
est: 121.86M (+16.2%)
147.76M
est: 126.94M (+16.4%)
130.13M
est: 126.42M (+2.9%)
130.36M
est: 126.14M (+3.3%)
134.92M
132.26M – 141.59M
+7.0% YoY
139.54M
134.97M – 147.32M
+3.4% YoY
143.11M
142.83M – 143.39M
+2.6% YoY
150.16M
146.20M – 158.07M
+4.9% YoY
153.96M
149.90M – 162.06M
+2.5% YoY
EBIT
9.08M
est: 39.93M (-77.3%)
63.36M
est: 8.73M (+626.1%)
76.22M
est: 69.12M (+10.3%)
82.60M
est: 82.27M (+0.4%)
93.45M
est: 92.67M (+0.8%)
133.91M
est: 102.84M (+30.2%)
148.42M
est: 144.75M (+2.5%)
168.52M
est: 147.44M (+14.3%)
152.76M
est: 87.28M (+75.0%)
226.48M
est: 89.70M (+152.5%)
143.05M
est: 97.75M (+46.3%)
198.15M
est: 131.22M (+51.0%)
132.16M
est: 148.55M (-11.0%)
122.71M
est: 127.50M (-3.8%)
131.06M
est: 125.14M (+4.7%)
137.80M
est: 110.90M (+24.3%)
100.49M
est: 115.08M (-12.7%)
103.83M
est: 121.07M (-14.2%)
109.22M
est: 90.50M (+20.7%)
92.30M
est: 134.17M (-31.2%)
91.58M
est: 89.92M (+1.8%)
96.18M
94.29M – 100.94M
+7.0% YoY
99.48M
96.22M – 105.02M
+3.4% YoY
102.02M
101.82M – 102.22M
+2.6% YoY
107.05M
104.23M – 112.68M
+4.9% YoY
109.76M
106.86M – 115.53M
+2.5% YoY
Net Income
7.87M
est: 67.70M (-88.4%)
60.47M
est: 9.44M (+540.3%)
71.60M
est: 73.62M (-2.8%)
80.95M
est: 84.40M (-4.1%)
93.06M
est: 93.02M (+0.0%)
133.70M
est: 102.73M (+30.1%)
147.43M
est: 144.64M (+1.9%)
143.41M
est: 146.94M (-2.4%)
123.35M
est: 133.66M (-7.7%)
152.39M
est: 127.24M (+19.8%)
79.61M
est: 163.04M (-51.2%)
110.05M
est: 92.41M (+19.1%)
86.67M
est: 107.52M (-19.4%)
80.85M
est: 88.34M (-8.5%)
90.34M
est: 81.47M (+10.9%)
85.83M
est: 80.13M (+7.1%)
62.18M
est: 83.15M (-25.2%)
43.09M
est: 60.94M (-29.3%)
53.37M
est: 59.18M (-9.8%)
53.76M
est: 115.23M (-53.3%)
33.97M
est: 117.78M (-71.2%)
116.20M
114.40M – 118.00M
-1.3% YoY
118.28M
114.66M – 121.89M
+1.8% YoY
116.38M
98.90M – 141.29M
-1.6% YoY
133.93M
129.34M – 143.09M
+15.1% YoY
— – —
-100.0% YoY
SGA
est: 5.05M (-100.0%)
est: 358.6K (-100.0%)
est: 5.11M (-100.0%)
est: 6.61M (-100.0%)
-3.13M
est: 7.47M (-141.9%)
est: 8.51M (-100.0%)
est: 9.53M (-100.0%)
-3.69M
est: 9.77M (-137.8%)
-3.67M
est: 9.04M (-140.6%)
-3.02M
est: 9.18M (-132.9%)
-2.89M
est: 11.15M (-126.0%)
-3.36M
est: 14.14M (-123.8%)
-4.07M
est: 12.23M (-133.2%)
-3.08M
est: 12.64M (-124.3%)
-3.23M
est: 12.68M (-125.5%)
13.12M
est: 11.01M (+19.2%)
14.76M
est: 11.43M (+29.2%)
18.69M
est: 12.02M (+55.5%)
20.17M
est: 10.55M (+91.1%)
est: 10.51M (-100.0%)
est: 10.49M (-100.0%)
11.22M
10.99M – 11.77M
+7.0% YoY
11.60M
11.22M – 12.25M
+3.4% YoY
11.90M
11.87M – 11.92M
+2.6% YoY
12.48M
12.15M – 13.14M
+4.9% YoY
12.80M
12.46M – 13.47M
+2.5% YoY
EPS
0.11
est: 0.72 (-84.8%)
0.83
est: 0.84 (-1.0%)
0.98
est: 1.05 (-6.3%)
1.08
est: 1.24 (-13.0%)
1.09
est: 1.19 (-8.4%)
1.46
est: 1.34 (+8.9%)
1.60
est: 1.39 (+15.2%)
1.56
est: 1.16 (+34.5%)
1.34
est: 1.05 (+27.6%)
1.66
est: 0.98 (+70.0%)
0.87
est: 1.08 (-19.7%)
1.20
est: 1.14 (+5.2%)
0.94
est: 1.16 (-19.2%)
0.88
est: 1.12 (-21.5%)
0.98
est: 1.19 (-17.9%)
0.94
est: 0.94 (+0.1%)
0.67
est: 1.06 (-36.9%)
0.46
est: 1.14 (-59.5%)
0.57
est: 0.63 (-10.0%)
0.58
est: 1.21 (-51.9%)
0.36
est: 1.25 (-71.3%)
1.24
1.22 – 1.26
-1.2% YoY
1.27
1.22 – 1.30
+2.4% YoY
1.28
1.05 – 1.50
+0.9% YoY
1.43
1.38 – 1.52
+11.5% YoY
— – —
-100.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B- 3/5 5/5 3/5 3/5 1/5 1/5 2/5
2026-05-28 B- 3/5 5/5 3/5 3/5 1/5 1/5 2/5
2026-05-27 B- 3/5 5/5 3/5 3/5 1/5 1/5 2/5
2026-05-26 B- 3/5 5/5 3/5 3/5 1/5 1/5 2/5
2026-05-25 B- 3/5 5/5 3/5 3/5 1/5 1/5 2/5
2026-05-22 B- 3/5 5/5 3/5 3/5 1/5 1/5 2/5
2026-05-21 B- 3/5 5/5 3/5 3/5 1/5 1/5 2/5
2026-05-20 B- 3/5 5/5 3/5 3/5 1/5 1/5 2/5
2026-05-19 B- 3/5 5/5 3/5 3/5 1/5 1/5 2/5
2026-05-18 B- 3/5 5/5 3/5 3/5 1/5 1/5 2/5
2026-05-15 B- 3/5 5/5 3/5 3/5 1/5 1/5 2/5
2026-05-14 B- 3/5 5/5 3/5 3/5 1/5 1/5 2/5
2026-05-13 B- 3/5 5/5 3/5 3/5 1/5 1/5 2/5
2026-05-12 B- 3/5 5/5 3/5 3/5 1/5 1/5 2/5
2026-05-11 B- 3/5 5/5 3/5 3/5 1/5 1/5 2/5
2026-05-08 B 3/5 5/5 3/5 4/5 1/5 2/5 2/5
2026-05-07 B 3/5 5/5 3/5 4/5 1/5 2/5 2/5
2026-05-06 B 3/5 5/5 3/5 4/5 1/5 2/5 2/5
2026-05-05 B 3/5 5/5 3/5 4/5 1/5 2/5 2/5
2026-05-04 B 3/5 5/5 3/5 4/5 1/5 2/5 2/5
2026-04-30 B 3/5 5/5 3/5 4/5 1/5 2/5 2/5
2026-04-29 B 3/5 5/5 3/5 4/5 1/5 2/5 2/5
2026-04-28 B 3/5 5/5 3/5 4/5 1/5 2/5 2/5
2026-04-27 B 3/5 5/5 3/5 4/5 1/5 2/5 2/5
2026-04-24 B 3/5 5/5 3/5 4/5 1/5 2/5 2/5
2026-04-23 B 3/5 5/5 3/5 4/5 1/5 2/5 2/5
2026-04-22 B 3/5 5/5 3/5 4/5 1/5 2/5 2/5
2026-04-21 B 3/5 5/5 3/5 4/5 1/5 2/5 2/5
2026-04-20 B 3/5 5/5 3/5 4/5 1/5 2/5 2/5
2026-04-17 B+ 3/5 5/5 3/5 4/5 1/5 2/5 3/5
2026-04-16 B+ 3/5 5/5 3/5 4/5 1/5 2/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
155.59M
OE per share TTM
1.66
Owner's Yield
13.98%
Maintenance CapEx ratio
62.60%
Maint CapEx / Avg PPE
18.4%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 69 ETFs in our universe

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
526.3K
Shares Outstanding
93.35M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Vincent Ravat Chief Executive Officer & Director 1M male
Fabrice Haurani Deputy Managing Director male
Nathalie Monfort Marketing Director female
Camille Morel Director of Human Resources female
Sarah Leroy General Secretary female
Stéphane Girard Director of Operations & External Relations male
Philippine de Bruyn Deputy Managing Director female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits