The Discounted Cash Flow (DCF) valuation of MERLIN Properties SOCIMI SA (MRL.MC) is 8.04 EUR. With the latest stock price at 10.66 EUR, the upside of MERLIN Properties SOCIMI SA based on DCF is -24.6%.
Based on the latest price of 10.66 EUR and our DCF valuation, MERLIN Properties SOCIMI SA (MRL.MC) is a sell. selling MRL.MC stocks now will result in a potential gain of 24.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 9.0% | 8.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 5.19 - 13.23 | 8.04 |
| Upside | -51.3% - 24.1% | -24.6% |