Subscribe

MERLIN Properties SOCIMI, S.A. (MRL.MC)

EUR14.91 +0.07 (+0.47%)
ES BME Real Estate REIT - Diversified
Address Paseo de la Castellana, 257 28046
Madrid, ES
CEO Ismael Clemente Orrego
IPO 2014-06-30
ISIN ES0105025003

Explore sections of this company profile

Also trades on Euronext Lisbon · MRL.LS (EUR) Madrid Stock Exchange · MRL.MC (EUR) Other OTC · MRPRF (USD)
Description

MERLIN Properties SOCIMI, SA stands as a leading real estate firm traded on Spain's benchmark IBEX-35 stock index. Structured as a publicly listed SOCIMI, its core business involves the strategic acquisition, proactive management, operational oversight, and targeted divestment of premium commercial properties. These assets, categorized within the Core and Core Plus investment segments, are predominantly situated in Spain, with a more limited presence in Portugal. The company specializes in real estate across the office, retail, and logistics sectors.

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
EUR14.91 +0.07 (+0.47%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1M
Beta
0.96
Float Shares
394.49M
Free Float %
63.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.62% -2.50% -5.92% +4.48% +15.32% +16.25% +36.32% +89.14% +61.27% +55.88% +87.66%
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

Analyst Consensus (1 ratings, all time) Buy
Price Targets & DCF
Current price
14.91
DCF (Unlevered) 9.19 -38.3%
DCF (Levered) 14.80 -0.8%

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) 90% Bullish
Rating 2026-05 Change
Strong Buy 5 +1
Buy 14 0
Hold 1 0
Sell 0 0
Strong Sell 1 0
Quality scores
Altman Z-Score
1.11
Distress
Piotroski F-Score
4 / 9
Average
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
★ Strong MOAT
  • Revenue growth
    +7.2% Q1'26: +10.3% (vs Q1'25)
  • EPS growth
    +150.0% Q1'26: -20.0% (vs Q1'25)
  • FCF margin
    Q1'26: +0.0% (vs Q1'25)
  • EBIT margin
    Q1'26: +73.4% (vs Q1'25)
  • ROIC
    Q1'26: +3.4% (vs Q1'25)
  • Share dilution
    +10.4% Q1'26: +10.0% (vs Q1'25)
  • Debt / EBITDA
    5.31× Q1'26: 12.13× (vs Q1'25)
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 (0.96) × ERP
WACC = 62% × Ke + 38% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 8.99 Current price: 14.91
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 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
13 Rev. Ana.
7 EPS Ana.
Dec 2027
14 Rev. Ana.
11 EPS Ana.
Dec 2028
10 Rev. Ana.
4 EPS Ana.
Dec 2029
5 Rev. Ana.
2 EPS Ana.
Dec 2030
5 Rev. Ana.
2 EPS Ana.
Revenue
214.43M
est: 201.11M (+6.6%)
351.65M
est: 343.64M (+2.3%)
463.29M
est: 480.51M (-3.6%)
590.43M
est: 506.27M (+16.6%)
514.85M
est: 528.28M (-2.5%)
446.13M
est: 475.08M (-6.1%)
382.83M
est: 495.69M (-22.8%)
439.04M
est: 453.09M (-3.1%)
504.70M
est: 479.75M (+5.2%)
503.02M
est: 503.17M (0.0%)
538.96M
est: 548.32M (-1.7%)
603.37M
579.76M – 625.74M
+10.0% YoY
695.23M
628.13M – 743.53M
+15.2% YoY
852.52M
841.64M – 863.41M
+22.6% YoY
1.05B
973.22M – 1.10B
+22.7% YoY
1.40B
1.30B – 1.47B
+33.4% YoY
EBITDA
112.95M
est: 109.05M (+3.6%)
687.63M
est: 186.33M (+269.0%)
1.25B
est: 260.54M (+377.9%)
1.03B
est: 274.51M (+274.3%)
702.89M
est: 286.44M (+145.4%)
193.29M
est: 257.60M (-25.0%)
518.04M
est: 268.77M (+92.7%)
153.42M
est: 245.67M (-37.6%)
36.60M
est: 314.51M (-88.4%)
430.52M
est: 329.86M (+30.5%)
954.23M
est: 359.46M (+165.5%)
395.55M
380.07M – 410.21M
+10.0% YoY
455.77M
411.78M – 487.43M
+15.2% YoY
558.89M
551.75M – 566.02M
+22.6% YoY
685.78M
638.01M – 723.03M
+22.7% YoY
914.92M
851.18M – 964.61M
+33.4% YoY
EBIT
112.84M
est: 108.22M (+4.3%)
682.85M
est: 184.90M (+269.3%)
1.23B
est: 258.55M (+377.5%)
1.03B
est: 272.42M (+276.5%)
700.77M
est: 284.26M (+146.5%)
191.67M
est: 255.63M (-25.0%)
516.18M
est: 266.72M (+93.5%)
151.54M
est: 243.80M (-37.8%)
34.52M
est: 312.87M (-89.0%)
426.17M
est: 328.15M (+29.9%)
949.19M
est: 357.59M (+165.4%)
393.49M
378.09M – 408.08M
+10.0% YoY
453.40M
409.64M – 484.90M
+15.2% YoY
555.98M
548.88M – 563.08M
+22.6% YoY
682.22M
634.69M – 719.27M
+22.7% YoY
910.16M
846.75M – 959.59M
+33.4% YoY
Net Income
49.08M
est: 238.15M (-79.4%)
582.65M
est: 275.84M (+111.2%)
1.10B
est: 279.83M (+293.2%)
854.88M
est: 295.91M (+188.9%)
563.64M
est: 304.33M (+85.2%)
56.36M
est: 248.27M (-77.3%)
512.22M
est: 291.43M (+75.8%)
263.09M
est: 300.47M (-12.4%)
-83.50M
est: 115.13M (-172.5%)
283.76M
est: 310.02M (-8.5%)
786.13M
est: 307.71M (+155.5%)
300.30M
286.00M – 314.60M
-2.4% YoY
320.03M
287.28M – 352.78M
+6.6% YoY
384.05M
346.52M – 421.58M
+20.0% YoY
425.40M
386.87M – 455.44M
+10.8% YoY
— – —
-100.0% YoY
SGA
3.15M
est: 5.10M (-38.2%)
7.15M
est: 8.71M (-17.9%)
6.86M
est: 12.18M (-43.7%)
6.27M
est: 12.83M (-51.1%)
7.12M
est: 13.39M (-46.9%)
8.29M
est: 12.04M (-31.1%)
10.92M
est: 12.56M (-13.0%)
12.62M
est: 11.48M (+9.9%)
12.01M
est: 12.72M (-5.6%)
13.61M
est: 13.34M (+2.0%)
13.19M
est: 14.54M (-9.3%)
16.00M
15.37M – 16.59M
+10.0% YoY
18.44M
16.66M – 19.72M
+15.2% YoY
22.61M
22.32M – 22.90M
+22.6% YoY
27.74M
25.81M – 29.25M
+22.7% YoY
37.01M
34.43M – 39.02M
+33.4% YoY
EPS
0.15
est: 0.47 (-67.9%)
1.62
est: 0.54 (+199.4%)
2.35
est: 0.55 (+328.2%)
1.83
est: 0.58 (+215.3%)
1.21
est: 0.60 (+102.7%)
0.12
est: 0.49 (-75.4%)
1.10
est: 0.57 (+92.4%)
0.10
est: 0.59 (-83.1%)
-0.18
est: 0.21 (-187.1%)
0.56
est: 0.56 (+0.6%)
1.40
est: 0.55 (+153.5%)
0.54
0.51 – 0.56
-2.6% YoY
0.58
0.51 – 0.63
+7.4% YoY
0.69
0.62 – 0.75
+18.5% YoY
0.76
0.69 – 0.81
+10.4% YoY
— – —
-100.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-19 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-18 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-15 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-14 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-13 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-12 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-11 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-08 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-07 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-06 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-05 A 4/5 4/5 4/5 5/5 3/5 3/5 4/5
2026-05-04 A 4/5 4/5 4/5 5/5 3/5 3/5 4/5
2026-04-30 A 4/5 4/5 4/5 5/5 2/5 4/5 4/5
2026-04-29 A 4/5 4/5 4/5 5/5 2/5 4/5 4/5
2026-04-28 A 4/5 4/5 4/5 5/5 2/5 4/5 4/5
2026-04-27 A 4/5 4/5 4/5 5/5 2/5 4/5 4/5
2026-04-24 A 4/5 4/5 4/5 5/5 2/5 4/5 4/5
2026-04-23 A 4/5 4/5 4/5 5/5 2/5 4/5 4/5
2026-04-22 A 4/5 4/5 4/5 5/5 2/5 4/5 4/5
2026-04-21 A 4/5 4/5 4/5 5/5 2/5 4/5 4/5
2026-04-20 A 4/5 4/5 4/5 5/5 2/5 4/5 4/5
2026-04-17 A 4/5 4/5 4/5 5/5 2/5 4/5 4/5
2026-04-16 A 4/5 4/5 4/5 5/5 2/5 4/5 4/5
2026-04-15 A 4/5 4/5 4/5 5/5 2/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
890.8K
OE per share TTM
0.00
Owner's Yield
0.01%
Maintenance CapEx ratio
0.05%
Maint CapEx / Avg PPE
2.6%

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.

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
3.37M
Shares Outstanding
619.09M

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
Francisco Rivas Gonzalez Director male
Ildefonso Polo Del Mármol Vice-Secretary male
Ines Arellano Director female
Ismael Clemente Orrego Executive Vice-Chairman & Chief Executive Officer male
Jon Ander Navarro Mendizabal Director of Internal Audit male
Miguel Ollero Barrera Corporate MD, Corporate GM, Chief Operating Officer & Executive Director male
Mónica Eloisa Martín de Vidales Godino Secretary 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