MERLIN Properties SOCIMI SA
MAD:MRL
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
P/FCFE
Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.
Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.
Valuation Scenarios
If P/FCFE returns to its 3-Year Average (10.2), the stock would be worth €5.81 (61% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 26 | €14.85 |
0%
|
| 3-Year Average | 10.2 | €5.81 |
-61%
|
| 5-Year Average | 10.2 | €5.81 |
-61%
|
| Industry Average | 18.5 | €10.55 |
-29%
|
| Country Average | 15.6 | €8.91 |
-40%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| ES |
|
MERLIN Properties SOCIMI SA
MAD:MRL
|
8.4B EUR | 26 | 10.9 | |
| ZA |
G
|
Growthpoint Properties Ltd
JSE:GRT
|
55.4B ZAR | 15.3 | 10.7 | |
| ZA |
R
|
Redefine Properties Ltd
JSE:RDF
|
44B ZAR | 2 730.8 | 10.7 | |
| US |
|
WP Carey Inc
NYSE:WPC
|
15.9B USD | -20.6 | 34.1 | |
| ZA |
F
|
Fairvest Ltd
JSE:FTA
|
13.7B ZAR | -39.3 | 9.3 | |
| ZA |
A
|
Attacq Ltd
JSE:ATT
|
11.6B ZAR | 26 | 8.1 | |
| JP |
|
KDX Realty Investment Corp
OTC:KDXRF
|
9.5B USD | 25.7 | 44.3 | |
| ZA |
S
|
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
|
9B ZAR | -9.2 | 16 | |
| ZA |
H
|
Heriot REIT Ltd
JSE:HET
|
7.3B ZAR | 5.1 | 5.6 | |
| AU |
|
Stockland Corporation Ltd
ASX:SGP
|
9.8B AUD | 12.8 | 11.2 | |
| AU |
|
Charter Hall Group
ASX:CHC
|
9.5B AUD | 21.9 | 21.7 |
Market Distribution
| Min | 1.4 |
| 30th Percentile | 10.4 |
| Median | 15.6 |
| 70th Percentile | 26.3 |
| Max | 531.1 |
Other Multiples
MERLIN Properties SOCIMI SA
Glance View
MERLIN Properties SOCIMI SA, one of the largest real estate investment trusts (REITs) in the Iberian Peninsula, has carved out a significant niche for itself since its establishment. The company's foundation rests on a strategic blend of acquiring, developing, and managing high-quality commercial real estate assets, which include office buildings, shopping centers, and logistics properties. With a robust portfolio spanning major metropolitan areas in Spain and Portugal, MERLIN Properties positions itself at the heart of vibrant economic activity. The company's success hinges on its deep understanding of market dynamics and its ability to align its investments with burgeoning sectors such as e-commerce, which has driven considerable demand for logistics spaces. MERLIN's revenue model is anchored in generating steady rental income from its diverse range of tenants. This income is intricately tied to long-term lease agreements that provide MERLIN with predictable cash flows, part of which is mandated to be distributed as dividends, a requirement of its SOCIMI status akin to a REIT elsewhere. The firm is adept at enhancing the value of its assets through proactive property management and strategic renovations, ensuring properties are consistently upgraded to meet modern standards and the evolving needs of tenants. By focusing on prime locations and maintaining a diversified portfolio, MERLIN not only ensures stable returns but also mitigates risks associated with market fluctuations, thereby reinforcing its stature as a stalwart in the European real estate domain.