MERLIN Properties SOCIMI S.A (MRPRF) fair value: what the stock is really worth
As of Oct 2, 2026: fair value of MERLIN Properties SOCIMI S.A $10.24, price $13.48, upside -24.0%, quality 48 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch MERLIN Properties SOCIMI S.A for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 23, 2026.
How to read this chart
60‑month range $4.35 – $18.43 · fair‑value band $4.95 – $17.57 · the $13.48 price screens above the $10.24 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 23, 2026.
Follow MERLIN Properties SOCIMI in your weekly email
Every Wednesday you see whether MERLIN Properties SOCIMI is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
MERLIN Properties SOCIMI, S.A. is the largest real estate and infrastructure company trading on the Spanish Stock Exchange. Specialized in the development, acquisition and management of commercial property in the lberian region.
Show more
MERLIN Properties SOCIMI, S.A. is the largest real estate and infrastructure company trading on the Spanish Stock Exchange. Specialized in the development, acquisition and management of commercial property in the lberian region. MERLIN Properties mainly invests in offices, shopping centers, logistics facilities and data centers, within the Core and Core Plus segments, forming part of the benchmark IBEX-35, Euro STOXX 600, FTSE EPRA/NAREIT Global Real Estate, GPR Global Index, GPR-250 Index, MSCI Small Caps indices and DJSI. MERLIN Properties SOCIMI, S.A. was incorporated in 2014 in Spain.
Stock analysis
MERLIN Properties SOCIMI S.A (MRPRF) currently trades at $13.48, while our model-based Fair Value estimate is $10.24, 24.0% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Economic Profit group reads highest at a median of $14.17 per share, and 4 of the 15 models we run sit above the $13.48 price.
Bear case: the Dividend Discount group reads lowest at $3.61, and 11 of the 15 models stay below the price. Evidence for this calculation is high.
Scenario range: $4.95 (bear) to $17.57 (bull), the price of $13.48 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 48/100 (below-average quality), in the Real Estate sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
MERLIN Properties SOCIMI S.A reported revenue of €550M in FY2025 versus €468M in FY2021, a compound +4.1%/yr. Reported net income was €786M in FY2025, compounding +11.3%/yr from FY2021.
Key figures
Market cap $11.1B · P/E ratio 8.5 · P/S ratio 12.1 · EPS (TTM) $1.59 · Dividend yield 1.1% · Net margin 143% · Return on equity 9.4% · Return on assets (EBIT) 1.9%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).
What moves the price
The share trades about 27% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at 3% fair-value upside, at −24%, MRPRF screens richer than that median.
Fair Value models
Bear $4.95Fair Value $10.24Bull $17.57
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then ($1.20 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.63/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+11.1%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+7.8%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+4.3%
Start year 2020 (pandemic). Over 10 years: +9.9% a year
Revenue growth 12 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+15.9%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip.
+38.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+37.3%
Dividend (yield on the price)1.1%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.1.6% vs 8.8%, slowing
Profit margin 2019 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.144% → 72%
2025 sits 113% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Start year 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+14.9%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+11.8%
Yearly sales growth analysts expect, extended to five years.
After inflation (figures in EUR, euro area: IMF forecast 2.2% a year to 2030, 2.6% from 2016 to 2025) that is about +12.4% a year for the price and +9.5% for the forecasts.
News mood ⓘNews mood, the average tone of recent news (19 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Hype
Recent news coverage is unusually upbeat, far more positive than stocks are typically covered.
Compare MERLIN Properties SOCIMI S.A with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.REIT - Office · 69 stocks
Beats the industry median on 7/15 measures
A mixed picture versus its industry peers.
Valuation
Quality Score50 · Below median
Fair Value upside−32.0% · Below median
Profitability
Return on equity (TTM)9.4% · Top 25%
Return on assets1.9% · Below median
Net margin (TTM)134.1% · Top 25%
Operating margin (TTM)73.7% · Top 25%
Growth and dividend
Revenue growth10.3% · Top 25%
Dividend yield (TTM)1.1% · Bottom 25%
Balance sheet
Debt / equity0.52× · Below median
Valuation Multiplesvs REIT - Office median · lower = cheaper
P/E (TTM)8.5× · Cheapest 25%
P/B1.22× · Priciest 25%
P/S (TTM)16.95× · Priciest 25%
P/FCF24.3× · Priciest 25%
EV/EBITDA29.6× · Priciest 25%
PEG1.37× · Cheaper than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 32
FUTURE (revenue growth)52· sector 0
PAST (return on equity)38· sector 6
HEALTH (low debt)74· sector 66
DIVIDEND (yield)22· sector 100
VALUE 0: the price sits above our fair-value range.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is MERLIN Properties SOCIMI S.A (MRPRF) overvalued or undervalued?
As of Sep 23, 2026, our model estimates a fair value of $10.24 versus a price of $13.48, about −24% upside (overvalued).
What is the fair value of MRPRF?
Our model-based fair value for MERLIN Properties SOCIMI S.A is $10.24 (as of Sep 23, 2026), built from audited fundamentals. The current price: $13.48.
What is the quality score of MRPRF?
MERLIN Properties SOCIMI S.A has a Quality Score of 48/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for MERLIN Properties SOCIMI S.A (MRPRF)?
Our model-based price target is the fair value of $10.24 (as of Sep 23, 2026) from 15 valuation models. Cautious scenario $4.95, optimistic scenario $17.57. It is a calculation from audited fundamentals, not an analyst target.
What is the MERLIN Properties SOCIMI S.A stock forecast for 2026?
Our models put fair value at $10.24, about −24% upside versus a price of $13.48 (overvalued). Cautious scenario $4.95, optimistic scenario $17.57. The calculation is refreshed regularly with new filings.
What is the revenue of MERLIN Properties SOCIMI S.A (MRPRF)?
MERLIN Properties SOCIMI S.A reported trailing-twelve-month revenue of about €581M (latest available figure, as of Sep 23, 2026).
Does MERLIN Properties SOCIMI S.A pay a dividend?
MERLIN Properties SOCIMI S.A currently shows a dividend yield of about 1.11% relative to its recent price (as of Sep 23, 2026).
What growth is priced into MERLIN Properties SOCIMI S.A (MRPRF)?
For today's price to be fair in a discounted-cash-flow model, MERLIN Properties SOCIMI S.A would have to grow free cash flow by +14.9 % per year for five years (discount rate 9.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +4.3 % per year. As of Sep 23, 2026.
What discount rate (WACC) does the fair value of MRPRF use?
Our models discount MERLIN Properties SOCIMI S.A at 9.1 %: a base by market capitalisation (large), damped by beta 0.96, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For MERLIN Properties SOCIMI S.A that is +14.9 % per year a year over ten years, using the same discount rate (9.1 %) and the same formula as our fair value.
How much growth has MERLIN Properties SOCIMI S.A (MRPRF) delivered so far?
Over the past 5 years revenue at MERLIN Properties SOCIMI S.A grew +4.3 % a year. The price currently implies +14.9 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of MERLIN Properties SOCIMI S.A (MRPRF) growing?
The median revenue growth in the sector is +1.8 % a year. That is the yardstick for the growth priced into MERLIN Properties SOCIMI S.A (+14.9 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of MERLIN Properties SOCIMI S.A (MRPRF)?
The free-cash-flow yield on the price is 5.12 %: that much free cash flow MERLIN Properties SOCIMI S.A produces per unit of market value. When it exceeds the discount rate of our models (9.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of MERLIN Properties SOCIMI S.A (MRPRF)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For MERLIN Properties SOCIMI S.A it is $10.24 per share (as of Sep 23, 2026), against a price of $13.48. It is the blended result of 15 valuation models (cash flow, earnings, asset, dividend).
Is MERLIN Properties SOCIMI S.A stock overvalued or undervalued in 2026?
As of Sep 23, 2026, MRPRF trades above its calculated fair value: price $13.48, fair value $10.24, a gap of about −24% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of MRPRF?
No. The price is what the market pays today ($13.48); the fair value is what the company's own numbers justify ($10.24). For MERLIN Properties SOCIMI S.A the two are $3.24 per share apart. That gap is exactly why we show both numbers side by side.
How much is MERLIN Properties SOCIMI S.A worth?
The market values MERLIN Properties SOCIMI S.A at about $11.1B (market capitalisation, as of Sep 23, 2026). Per share that is $13.48; our models calculate a fair value of $10.24 per share.
What do the bullish and bearish scenarios say about MRPRF?
Our models span a range for MERLIN Properties SOCIMI S.A: cautious scenario $4.95, base $10.24, optimistic $17.57 per share (as of Sep 23, 2026, price $13.48). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of MRPRF?
MERLIN Properties SOCIMI S.A trades at a price-to-earnings ratio of 8.5 (as of Sep 23, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $10.24 is built from several models across several years. Other multiples: PEG 1.4, P/B 1.2, P/S 16.9, EV/EBITDA 29.6.
What is the PEG ratio of MRPRF?
The PEG ratio of MERLIN Properties SOCIMI S.A is 1.37 (P/E divided by earnings growth, as of Sep 23, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of MERLIN Properties SOCIMI S.A (MRPRF)?
Balance-sheet figures for MERLIN Properties SOCIMI S.A (as of Sep 23, 2026): return on equity 9.4%, debt of 0.52 per unit of equity. They feed the Quality Score of 48/100, which measures business quality independently of the share price.
How far is MRPRF from its 52-week high?
MERLIN Properties SOCIMI S.A trades at $13.48, about 27% below its 52-week high of $18.43 and at the low of $13.48 (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of $10.24 is for.
Which stocks are comparable to MERLIN Properties SOCIMI S.A?
From the same area (Real Estate) we also value BXP, Inc, Vornado Realty Trust, Alexandria Real Estate Equities, Inc, Hudson Pacific Properties, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is MERLIN Properties SOCIMI S.A stock attractive at the current price?
The data as of Sep 23, 2026: price $13.48, calculated fair value $10.24 (−24%), Quality Score 48/100, from 15 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of MRPRF calculated?
We run MERLIN Properties SOCIMI S.A through 15 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $10.24, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. MERLIN Properties SOCIMI S.A itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of MERLIN Properties SOCIMI S.A (MRPRF)?
The closing price on Oct 2, 2026 was $13.48. Our model-based fair value is $10.24, about −24% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with MERLIN Properties SOCIMI S.A right now?
The model range is unusually wide ($4.95 to $17.57). The outcome hinges heavily on assumptions, so read the point estimate with caution. Solid but not exceptional quality (48/100) and above fair value, neither a clear bargain nor a standout compounder. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Where does the earnings growth of MERLIN Properties SOCIMI S.A (MRPRF) come from?
Earnings per share at MERLIN Properties SOCIMI S.A grew +0.5 % a year from 2014 to 2025. Broken into its drivers: revenue per share +1.2 %, EBIT margin −5.7 %, tax rate −0.1 %, residual (interest, one-offs) +5.4 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of MERLIN Properties SOCIMI S.A
How large is the market capitalisation of MERLIN Properties SOCIMI S.A (MRPRF)?
The market capitalisation of MERLIN Properties SOCIMI S.A is $11.1B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of MERLIN Properties SOCIMI S.A (MRPRF)?
The price-to-sales ratio of MERLIN Properties SOCIMI S.A is 12.1 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of MERLIN Properties SOCIMI S.A (MRPRF)?
Earnings per share at MERLIN Properties SOCIMI S.A are $1.59 (price ÷ EPS = P/E 8.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of MERLIN Properties SOCIMI S.A (MRPRF)?
The dividend yield of MERLIN Properties SOCIMI S.A is 1.1% (payout 9.4%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of MERLIN Properties SOCIMI S.A (MRPRF)?
The net margin of MERLIN Properties SOCIMI S.A is 143% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of MERLIN Properties SOCIMI S.A (MRPRF)?
The return on equity (ROE) of MERLIN Properties SOCIMI S.A is 9.4% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of MERLIN Properties SOCIMI S.A (MRPRF)?
On an EBIT basis the return on assets of MERLIN Properties SOCIMI S.A is 1.9% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of MERLIN Properties SOCIMI S.A (MRPRF)?
The operating margin of MERLIN Properties SOCIMI S.A is 73.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at MERLIN Properties SOCIMI S.A (MRPRF)?
Revenue at MERLIN Properties SOCIMI S.A is growing +10.3% versus a year earlier (3y avg +7.8%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at MERLIN Properties SOCIMI S.A (MRPRF)?
Earnings per share at MERLIN Properties SOCIMI S.A are growing −16.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does MERLIN Properties SOCIMI S.A (MRPRF) carry?
The net debt of MERLIN Properties SOCIMI S.A is €3.9B (fiscal year 2025, ≈ 9.5 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch MERLIN Properties SOCIMI S.A in the live analysis
One click puts MERLIN Properties SOCIMI S.A on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Broad data
Sep 23, 2026