Valuation Eramet

Stocks

Market Closed - Euronext Paris Other stock markets 09:25:00 19/06/2026 pm IST			5-day change	1st Jan Change
50.65 ^EUR	-1.36%		-8.16%	-12.14%

16/06	Precious metals' sudden and brutal sell-off
16/06	France's InfraVia talking to other countries about joining metals fund	RE

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	1,444	-	-
Change	-	7.91%	-8.36%	-24.51%	6.12%	-11.7%	-	-
Enterprise Value (EV) ¹	3,000	2,571	2,655	2,838	3,570	3,291	3,238	3,059
Change	-	-14.3%	3.26%	6.89%	25.81%	-7.8%	-1.62%	-5.52%
P/E	6.9x	3.25x	18.9x	108x	-3.46x	-7.69x	20.5x	8.36x
PBR	1.89x	1.37x	1.29x	1.07x	2.29x	1.93x	1.63x	1.56x
PEG	-	0x	-0.2x	-1.2x	0x	0.1x	-0x	0x
Capitalization / Revenue	0.56x	0.44x	0.63x	0.53x	0.59x	0.46x	0.41x	0.39x
EV / Revenue	0.82x	0.51x	0.82x	0.97x	1.3x	1.04x	0.91x	0.83x
EV / EBITDA	2.85x	1.66x	7.65x	7.65x	9.6x	6.99x	4.55x	4.03x
EV / EBIT	3.83x	2.01x	20.9x	29.3x	325x	12.8x	6.94x	6.32x
EV / FCF	7.48x	4.39x	-5.71x	-3.9x	-4.81x	-12.1x	-90.5x	48.3x
FCF Yield	13.4%	22.8%	-17.5%	-25.6%	-20.8%	-8.3%	-1.11%	2.07%
Dividend per Share ²	2.5	3.5	1.5	1.5	-	-	0.498	0.75
Rate of return	3.47%	4.17%	2.1%	2.77%	-	-	0.98%	1.48%
EPS ²	10.42	25.81	3.79	0.5	-16.67	-6.585	2.471	6.062
Distribution rate	24%	13.6%	39.6%	300%	-	-	20.2%	12.4%
Net sales ¹	3,668	5,014	3,251	2,933	2,753	3,158	3,546	3,666
EBITDA ¹	1,051	1,553	347	371	372	471.1	711	759.4
EBIT ¹	784	1,280	127	97	11	256.5	466.3	484.1
Net income ¹	298	740	109	14	-477	-183.6	66.22	84.65
Net Debt ¹	936	344	614	1,297	1,935	1,848	1,795	1,616
Reference price ²	71.95	83.85	71.50	54.15	57.65	50.65	50.65	50.65
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	-7.69x	1.04x	6.99x	-.--%	165.57Cr
BHP GROUP LIMITED	16.94x	3.97x	7.07x	3.52%	22TCr
RIO TINTO PLC	11.52x	2.85x	6.14x	5.1%	17TCr
GRUPO MÉXICO, S.A.B. DE C.V.	14.24x	4.19x	7x	3.54%	9.35TCr
GLENCORE PLC	12.57x	0.41x	5.84x	2.84%	8.63TCr
SAUDI ARABIAN MINING COMPANY (MAADEN)	22.37x	6.62x	14.95x	-.--%	6.7TCr
ANGLO AMERICAN PLC	27.63x	3.01x	7.63x	1.33%	5.51TCr
TECK RESOURCES LIMITED	17.34x	3.28x	6.98x	0.6%	3.07TCr
FRESNILLO PLC	11.35x	4.05x	5.87x	4.66%	2.9TCr
HINDUSTAN ZINC LIMITED	13.6x	4.84x	8.48x	4.31%	2.52TCr
Average	13.99x	3.43x	7.70x	2.59%	7.76TCr
Weighted average by Cap.	15.82x	3.52x	7.44x	3.28%