MERLIN Properties SOCIMI Valuation
Is MRPR.F undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
1/6Valuation Score 1/6
Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast
Share Price vs Fair Value
What is the Fair Price of MRPR.F when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: MRPR.F ($9.94) is trading above our estimate of fair value ($7.19)
Significantly Below Fair Value: MRPR.F is trading above our estimate of fair value.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for MRPR.F?
Key metric: As MRPR.F is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.
| What is MRPR.F's PE Ratio? | |
|---|---|
| PE Ratio | 45.1x |
| Earnings | €129.34m |
| Market Cap | €5.83b |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 18.8x |
| Enterprise Value/EBITDA | 24.7x |
| PEG Ratio | 1.4x |
Price to Earnings Ratio vs Peers
How does MRPR.F's PE Ratio compare to its peers?
| Company | Forward PE | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 34.1x | ||
EPRT Essential Properties Realty Trust | 30.6x | 13.0% | US$6.0b |
BNL Broadstone Net Lease | 23.3x | -5.0% | US$3.5b |
ESRT Empire State Realty Trust | 40.8x | -23.6% | US$3.0b |
ESBA Empire State Realty OP | 41.6x | n/a | US$3.0b |
MRPR.F MERLIN Properties SOCIMI | 45.1x | 33.2% | US$5.8b |
Price-To-Earnings vs Peers: MRPR.F is expensive based on its Price-To-Earnings Ratio (45.1x) compared to the peer average (34.1x).
Price to Earnings Ratio vs Industry
How does MRPR.F's PE Ratio compare vs other companies in the North American REITs Industry?
| 2 Companies | Price / Earnings | Estimated Growth | Market Cap |
|---|---|---|---|
| 2 Companies | Estimated Growth | Market Cap | |
|---|---|---|---|
Price-To-Earnings vs Industry: MRPR.F is expensive based on its Price-To-Earnings Ratio (45.1x) compared to the Global REITs industry average (16.2x).
Price to Earnings Ratio vs Fair Ratio
What is MRPR.F's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.
| Fair Ratio | |
|---|---|
| Current PE Ratio | 45.1x |
| Fair PE Ratio | n/a |
Price-To-Earnings vs Fair Ratio: Insufficient data to calculate MRPR.F's Price-To-Earnings Fair Ratio for valuation analysis.
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | n/a | US$13.58 0% | 14.1% | US$16.37 | US$7.89 | n/a | 18 |
| Nov ’25 | US$11.00 | US$14.00 +27.4% | 14.1% | US$16.87 | US$8.13 | n/a | 18 |
| Oct ’25 | US$13.17 | US$14.00 +6.3% | 13.7% | US$16.75 | US$8.40 | n/a | 19 |
| Sep ’25 | US$11.65 | US$13.69 +17.5% | 11.2% | US$16.22 | US$10.77 | n/a | 18 |
| Aug ’25 | US$11.51 | US$13.16 +14.3% | 11.0% | US$15.78 | US$10.49 | n/a | 17 |
| Jul ’25 | US$10.77 | US$12.93 +20.1% | 9.2% | US$15.63 | US$10.38 | n/a | 18 |
| Jun ’25 | US$12.18 | US$12.68 +4.2% | 9.7% | US$15.44 | US$10.48 | n/a | 17 |
| May ’25 | US$11.00 | US$12.02 +9.3% | 9.0% | US$13.94 | US$10.32 | n/a | 19 |
| Apr ’25 | US$10.60 | US$11.57 +9.1% | 12.9% | US$13.64 | US$6.87 | n/a | 20 |
| Mar ’25 | US$10.11 | US$11.63 +15.0% | 12.8% | US$13.76 | US$6.94 | n/a | 20 |
| Feb ’25 | US$9.59 | US$11.60 +21.0% | 12.5% | US$13.60 | US$6.96 | n/a | 20 |
| Jan ’25 | n/a | US$10.94 0% | 12.7% | US$13.46 | US$6.89 | n/a | 20 |
| Dec ’24 | n/a | US$11.08 0% | 13.0% | US$13.70 | US$7.01 | n/a | 20 |
| Nov ’24 | US$8.50 | US$10.55 +24.1% | 14.7% | US$13.23 | US$6.77 | US$11.00 | 17 |
| Oct ’24 | n/a | US$10.76 0% | 15.6% | US$13.86 | US$6.82 | US$13.17 | 17 |
| Sep ’24 | n/a | US$11.28 0% | 13.4% | US$14.33 | US$8.71 | US$11.65 | 17 |
| Aug ’24 | US$9.06 | US$11.28 +24.6% | 13.4% | US$14.33 | US$8.71 | US$11.51 | 17 |
| Jul ’24 | US$8.16 | US$11.17 +36.9% | 13.0% | US$14.23 | US$8.65 | US$10.77 | 17 |
| Jun ’24 | US$8.19 | US$11.16 +36.3% | 14.2% | US$14.30 | US$8.47 | US$12.18 | 17 |
| May ’24 | US$8.97 | US$11.66 +30.0% | 13.5% | US$14.72 | US$8.72 | US$11.00 | 17 |
| Apr ’24 | US$8.49 | US$11.50 +35.5% | 13.5% | US$14.48 | US$8.58 | US$10.60 | 17 |
| Mar ’24 | US$9.49 | US$11.23 +18.4% | 13.5% | US$14.13 | US$8.37 | US$10.11 | 17 |
| Feb ’24 | US$9.86 | US$11.67 +18.3% | 14.3% | US$14.50 | US$8.60 | US$9.59 | 17 |
| Jan ’24 | n/a | US$11.47 0% | 14.3% | US$14.24 | US$8.33 | n/a | 17 |
| Dec ’23 | US$9.50 | US$11.26 +18.6% | 13.9% | US$13.88 | US$8.23 | n/a | 17 |
| Nov ’23 | n/a | US$10.80 0% | 13.1% | US$12.97 | US$7.68 | US$8.50 | 18 |
Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.
Discover undervalued companies
Safestore Holdings
UK£1.7b
Safestore is the UK's largest self storage group with 190 stores on 31 October 2023, comprising 133 wholly owned stores in the UK (including 73 in London and the South East with the remainder in key metropolitan areas such as Manchester, Birmingham, Glasgow, Edinburgh, Liverpool, Sheffield, Leeds, Newcastle, and Bristol), 29 wholly owned stores in the Paris region, 11 stores in Spain, 11 stores in the Netherlands and 6 stores in Belgium.
SFSH.F
UK£9.16
7D
-4.8%
1Y
-6.3%
Boardwalk Real Estate Investment Trust
CA$3.8b
Boardwalk REIT strives to be Canada's friendliest community provider and is a leading owner/operator of multi-family rental communities.
BOWF.F
CA$50.52
7D
0.7%
1Y
4.0%
NewLake Capital Partners
US$413.9m
An internally-managed real estate investment trust that provides real estate capital to state-licensed cannabis operators through sale-leaseback transactions and third-party purchases and funding for build-to-suit projects.
NLCP
US$18.94
7D
0.09%
1Y
41.9%