Merlin Properties SOCIMI SA (MRL) Fair Value & Analysis
Real Estate · ES · Market cap €9.4B · ISIN ES0105025003
What is Merlin Properties SOCIMI SA really worth?
A solid business, but trading 35% above our fair value of €9.81.
Strengths
Risks
Fair value as of: Aug 30, 2026
From 15 valuation models · updated 6 days ago
Share price −10.5% over the past month.
What runs behind every stock
69 individual criteria per stock, every one traceable See the method →
What matters now
- The price sits above even our optimistic bull case (€11.65). The favourable scenario is already priced in.
- Solid but not exceptional quality (51/100) 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.
Price vs Fair Value (5 years)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 30, 2026.
How to read this chart
60‑month range €6.56 – €15.75 · fair‑value band €9.09 – €11.65 · the €13.26 price screens above the €9.81 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 30, 2026.
Analysis
Merlin Properties SOCIMI SA (MRL) currently trades at €13.26, while our model-based Fair Value estimate is €9.81, implying the stock looks roughly 35.2% overvalued today. The Quality Score stands at 51/100 (solid quality), in the Real Estate sector. Bull case: the Multiples group reads highest at a median of €19.96 per share, and 5 of the 15 models we run sit above the €13.26 price. Bear case: the Dividend Discount group reads lowest at €3.01, and 10 of the 15 models stay below the price. Evidence for this calculation is high.
Trailing-twelve-month revenue stands at €581M. Revenue grew 10.3% year over year. It earns a return on equity of 9.4%. Net debt stands at €3.9B. Fundamentals as of Aug 30, 2026
Our scenario range runs from €9.09 (bear case) to €11.65 (bull case); at €13.26, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 14% below its 52-week high and 27% above its 52-week low, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at −22% fair-value upside, at −26%, MRL screens richer than that median.
Fair Value models
This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly €0.9271 per share, which is 9.5 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.
Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.
All 15 models by family
Widest divergence: Multiples (€19.96) versus Dividend Discount (€3.01). Highest evidence: Residual Income (76).
Notify me when MRL reaches fair value
Put MRL on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.
Set up alert →Free, no payment details. Unsubscribe anytime in one click.
Key figures & financial health
More key figures
Figures from reported company fundamentals · as of Aug 30, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 54 · Market factors (momentum, volatility) 51
Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.
All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.
About the company
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.
Full company description
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.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
Merlin Properties SOCIMI SA reported revenue of €539M in FY2025 versus €383M in FY2021, a compound +8.9%/yr. Reported net income was €786M in FY2025, compounding +11.3%/yr from FY2021.
of which total revenue +10.2 % · buybacks/dilution −8.7 %
Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).
MRL screens 35% overvalued. Compare with BXP, Inc →
Earlier news
External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.
- Merlin Properties SOCIMI SA (MRPRF) (H1 2026) Earnings Call Highlights: Record Data Center ...
- Merlin Properties SOCIMI SA (MRPRF) Full Year 2025 Earnings Call Highlights: Strong FFO Growth ...
- Merlin Properties SOCIMI SA (MRPRF) Q3 2025 Earnings Call Highlights: Strong Growth Amidst ...
- MERLIN Properties (BME:MRL): Exploring Valuation Signals After Recent Share Price Swings
Peer Group
REIT - Office · 69 stocks
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.
Valuation Multiples vs REIT - Office median · lower = cheaper
Strength profile in five axes (Snowflake)
Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.
VALUE 0: the price sits above our fair-value range.
Insider activity: 40/100
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
Similar stocks
10 more REIT - Office stocks, each showing price versus our Fair Value estimate (as of Aug 30, 2026).
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| BXP, Inc BXP | $67.95 | $53.27 | −22% |
| Vornado Realty Trust VNORP | $51.00 | $40.45 | −21% |
| Alexandria Real Estate Equities, Inc ARE | $51.63 | $58.69 | +14% |
| Gecina GFC | €67.25 | €75.35 | +12% |
| Hudson Pacific Properties, Inc HPP | $12.74 | $3.81 | −70% |
| Mapletree Pan Asia Commercial Trust N2IU | 1.27 SGD | 1.14 SGD | −10% |
| Cousins Properties Incorporated CUZ | $29.25 | $17.46 | −40% |
| EMBASSYRR EMBASSYRR | ₹449.01 | ₹134.34 | −70% |
| Embassy Office Parks REIT owns, EMBASSY | ₹435.90 | ₹141.82 | −67% |
| DEXUS DXS | A$5.96 | A$4.49 | −25% |
Compare Merlin Properties SOCIMI SA with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Real Estate stocks →
Try a ready-made strategy
Pick a strategy and jump into the live analysis with that exact screen applied.
Discover tools
Frequently asked questions
Is Merlin Properties SOCIMI SA (MRL) overvalued or undervalued?
What is the fair value of MRL?
What is the quality score of MRL?
What is the revenue of Merlin Properties SOCIMI SA (MRL)?
What is the net profit margin of MRL?
Does Merlin Properties SOCIMI SA pay a dividend?
Watch Merlin Properties SOCIMI SA in the live analysis
One click puts Merlin Properties SOCIMI SA 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.
Watch for free →Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.