Valuation Eramet

Stocks

Market Closed - Euronext Paris Other stock markets 09:25:00 11/08/2026 pm IST			5-day change	1st Jan Change
47.36 ^EUR	-1.86%		+2.25%	-17.85%

06/08	Copper slips from 12-week high as elevated prices curb Chinese demand	RE
31/07	Eramet: A massive H1 EBITDA beat, but management still has key to-dos

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,064	2,227	2,041	1,541	1,635	1,350	-	-
Change	-	7.91%	-8.36%	-24.51%	6.12%	-17.44%	-	-
Enterprise Value (EV) ¹	3,000	2,571	2,655	2,838	3,570	2,827	3,108	2,958
Change	-	-14.3%	3.26%	6.89%	25.81%	-20.81%	9.96%	-4.85%
P/E	6.9x	3.25x	18.9x	108x	-3.46x	-4.58x	27.6x	7.05x
PBR	1.89x	1.37x	1.29x	1.07x	2.29x	2.18x	1.98x	1.48x
PEG	-	0x	-0.2x	-1.2x	0x	0.1x	-0x	0x
Capitalization / Revenue	0.56x	0.44x	0.63x	0.53x	0.59x	0.41x	0.38x	0.37x
EV / Revenue	0.82x	0.51x	0.82x	0.97x	1.3x	0.86x	0.87x	0.81x
EV / EBITDA	2.85x	1.66x	7.65x	7.65x	9.6x	5.1x	4.29x	3.95x
EV / EBIT	3.83x	2.01x	20.9x	29.3x	325x	11x	6.19x	6.44x
EV / FCF	7.48x	4.39x	-5.71x	-3.9x	-4.81x	-11.8x	-85.6x	56.8x
FCF Yield	13.4%	22.8%	-17.5%	-25.6%	-20.8%	-8.48%	-1.17%	1.76%
Dividend per Share ²	2.5	3.5	1.5	1.5	-	-	0.25	0.75
Rate of return	3.47%	4.17%	2.1%	2.77%	-	-	0.53%	1.58%
EPS ²	10.42	25.81	3.79	0.5	-16.67	-10.35	1.717	6.715
Distribution rate	24%	13.6%	39.6%	300%	-	-	14.6%	11.2%
Net sales ¹	3,668	5,014	3,251	2,933	2,753	3,287	3,589	3,658
EBITDA ¹	1,051	1,553	347	371	372	554.6	725.1	748.2
EBIT ¹	784	1,280	127	97	11	258	502.5	459.1
Net income ¹	298	740	109	14	-477	-296.2	36.29	113
Net Debt ¹	936	344	614	1,297	1,935	1,477	1,759	1,608
Reference price ²	71.95	83.85	71.50	54.15	57.65	47.36	47.36	47.36
Nbr of stocks (in thousands)	28,683	26,558	28,542	28,451	28,359	28,502	-	-
Announcement Date	23/02/22	22/02/23	21/02/24	19/02/25	18/02/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ERAMET	-4.66x	0.87x	5.14x	-.--%	158.89Cr
BHP GROUP LIMITED	20.75x	4.1x	7.33x	3.49%	23TCr
RIO TINTO PLC	11.96x	2.97x	6.48x	4.9%	17TCr
GRUPO MÉXICO, S.A.B. DE C.V.	15.91x	4.53x	7.5x	3.17%	10TCr
GLENCORE PLC	12.56x	0.39x	6.24x	3.39%	9.03TCr
SAUDI ARABIAN MINING COMPANY (MAADEN)	25.57x	6.83x	16.25x	-.--%	6.71TCr
ANGLO AMERICAN PLC	52.17x	3.22x	7.89x	1.76%	5.86TCr
TECK RESOURCES LIMITED	15.34x	3.17x	6.27x	0.59%	3.28TCr
FRESNILLO PLC	13.38x	4.34x	6.54x	4.57%	2.95TCr
HINDUSTAN ZINC LIMITED	13.52x	4.87x	8.64x	3.76%	2.64TCr
Average	17.65x	3.53x	7.83x	2.56%	8.11TCr
Weighted average by Cap.	19.23x	3.65x	7.79x	3.25%