investorscraft@gmail.com

Intrinsic ValueMercialys (MERY.PA)

Previous Close10.60
Intrinsic Value
Upside potential
Previous Close
10.60

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Mercialys is a specialized French REIT focused on retail real estate, primarily owning and managing shopping centers and high-street retail assets. The company operates under the SIIC tax regime, optimizing its financial structure for tax efficiency. With a portfolio valued at approximately €3.5 billion (including transfer taxes) and generating €182.3 million in annualized rental income, Mercialys holds a strong position in France's retail property sector. Its revenue model is anchored in long-term leases, providing stable cash flows from a diversified tenant base. The company’s market position is reinforced by its strategic focus on prime retail locations, catering to both national and international retailers. Despite challenges in the retail sector, Mercialys benefits from its scale and operational expertise, positioning it as a resilient player in European retail real estate.

Revenue Profitability And Efficiency

Mercialys reported revenue of €221.2 million, with net income of €53.8 million, reflecting a net margin of approximately 24.3%. The company’s operating cash flow stood at €161.5 million, indicating strong cash generation from its leasing activities. With no capital expenditures reported, Mercialys demonstrates efficient capital allocation, focusing on maintaining and optimizing its existing portfolio rather than aggressive expansion.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.58 underscores its earnings capability, supported by a stable rental income stream. Mercialys’ capital efficiency is evident in its ability to generate substantial operating cash flow relative to its revenue, highlighting effective management of its asset base and lease agreements.

Balance Sheet And Financial Health

Mercialys maintains a solid balance sheet with €283.7 million in cash and equivalents, providing liquidity for operations and potential investments. Total debt is relatively low at €15.2 million, suggesting a conservative leverage profile. The company’s financial health is further supported by its REIT structure, which mandates high dividend payouts, ensuring alignment with shareholder interests.

Growth Trends And Dividend Policy

Mercialys has demonstrated stability rather than aggressive growth, focusing on optimizing its existing portfolio. The company pays a dividend of €1.00 per share, reflecting its commitment to returning capital to shareholders. This policy aligns with its REIT status, which requires distributing a significant portion of taxable income.

Valuation And Market Expectations

With a market capitalization of approximately €994 million, Mercialys trades at a price-to-earnings ratio derived from its €0.58 EPS. The company’s beta of 1.502 indicates higher volatility relative to the market, reflecting sensitivity to retail sector dynamics. Investors likely price in both the stability of its rental income and risks associated with the evolving retail landscape.

Strategic Advantages And Outlook

Mercialys benefits from its focused retail real estate strategy and tax-efficient REIT structure. The company’s outlook hinges on its ability to adapt to changing retail trends, including e-commerce pressures. Its strong balance sheet and operational expertise position it to navigate sector challenges while capitalizing on opportunities in prime retail locations.

Sources

Company description, financial data from provided profile, and Euronext Paris listings.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount