Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Spain
/
Real Estate
/
MERLIN Properties SOCIMI
MRL
MERLIN Properties SOCIMI
Data Centers And Madrid Offices Will Unlock Future Opportunity
AN
AnalystConsensusTarget
Not Invested
Consensus Narrative from 18 Analysts
Published
02 Mar 25
Updated
07 Aug 25
8
Set Fair Value
0
votes
Share
AnalystConsensusTarget
's Fair Value
€13.74
6.1% undervalued
intrinsic discount
07 Aug
€12.90
Loading
1Y
21.5%
7D
-2.7%
Author's Valuation
€13.7
6.1% undervalued
intrinsic discount
AnalystConsensusTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystConsensusTarget Fair Value
€13.7
6.1% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-276m
1b
2014
2017
2020
2023
2025
2026
2028
Revenue €742.2m
Earnings €694.7m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
11.04%
REITS revenue growth rate
0.07%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
8.58%
Calculation
€694.66m
Earnings '28
x
17.46x
PE Ratio '28
=
€12.13b
Market Cap '28
€12.13b
Market Cap '28
/
689.47m
No. shares '28
=
€17.59
Share Price '28
€17.59
Share Price '28
Discounted to 2025 @ 8.59% p.a.
=
€13.74
Fair Value '25