|
Market Closed -
Euronext Paris
09:25:00 25/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 44.00 EUR | -0.18% |
|
+1.38% | -23.68% |
| 23/09 | Are Russian metals returning to the West- |  |
| 23/09 | ROI-Indonesia's nickel production curbs leave market unconvinced: Andy Home | RE |
Company Valuation: Eramet
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 | 1,254 | - | - |
| Change | - | 7.91% | -8.36% | -24.51% | 6.12% | -23.29% | - | - |
| Enterprise Value (EV) 1 | 3,000 | 2,571 | 2,655 | 2,838 | 3,570 | 2,991 | 3,033 | 2,869 |
| Change | - | -14.3% | 3.26% | 6.89% | 25.81% | -16.21% | 1.38% | -5.39% |
| P/E | 6.9x | 3.25x | 18.9x | 108x | -3.46x | -5.1x | 23.7x | 6.98x |
| PBR | 1.89x | 1.37x | 1.29x | 1.07x | 2.29x | 1.2x | 1.39x | 1.15x |
| PEG | - | 0x | -0.2x | -1.2x | 0x | 0.1x | -0x | 0x |
| Capitalization / Revenue | 0.56x | 0.44x | 0.63x | 0.53x | 0.59x | 0.39x | 0.35x | 0.34x |
| EV / Revenue | 0.82x | 0.51x | 0.82x | 0.97x | 1.3x | 0.94x | 0.85x | 0.79x |
| EV / EBITDA | 2.85x | 1.66x | 7.65x | 7.65x | 9.6x | 6.59x | 4.38x | 4x |
| EV / EBIT | 3.83x | 2.01x | 20.9x | 29.3x | 325x | 11.6x | 7.14x | 6.91x |
| EV / FCF | 7.48x | 4.39x | -5.71x | -3.9x | -4.81x | -12.5x | -83.5x | 55.1x |
| FCF Yield | 13.4% | 22.8% | -17.5% | -25.6% | -20.8% | -8.01% | -1.2% | 1.81% |
| Dividend per Share 2 | 2.5 | 3.5 | 1.5 | 1.5 | - | - | 0.312 | 0.5625 |
| Rate of return | 3.47% | 4.17% | 2.1% | 2.77% | - | - | 0.71% | 1.28% |
| EPS 2 | 10.42 | 25.81 | 3.79 | 0.5 | -16.67 | -8.63 | 1.853 | 6.302 |
| Distribution rate | 24% | 13.6% | 39.6% | 300% | - | - | 16.8% | 8.93% |
| Net sales 1 | 3,668 | 5,014 | 3,251 | 2,933 | 2,753 | 3,193 | 3,566 | 3,647 |
| EBITDA 1 | 1,051 | 1,553 | 347 | 371 | 372 | 454 | 692 | 716.4 |
| EBIT 1 | 784 | 1,280 | 127 | 97 | 11 | 258 | 425 | 415.1 |
| Net income 1 | 298 | 740 | 109 | 14 | -477 | -296.2 | 53.19 | 113 |
| Net Debt 1 | 936 | 344 | 614 | 1,297 | 1,935 | 1,737 | 1,778 | 1,615 |
| Reference price 2 | 71.95 | 83.85 | 71.50 | 54.15 | 57.65 | 44.00 | 44.00 | 44.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -5.1x | 0.94x | 6.59x | -.--% | 142.92Cr | |
| 16.6x | 3.93x | 7.1x | 3.56% | 22TCr | |
| 11.07x | 2.76x | 5.99x | 5.31% | 16TCr | |
| 14.99x | 4.31x | 7.11x | 3.17% | 9.92TCr | |
| 11.87x | 0.38x | 6.06x | 3.46% | 8.72TCr | |
| 25.59x | 6.23x | 16.53x | -.--% | 6.32TCr | |
| 55.94x | 3.17x | 7.77x | 2.29% | 5.73TCr | |
| 15.68x | 3.19x | 6.29x | 0.58% | 3.24TCr | |
| 12.99x | 4.15x | 6.39x | 4.79% | 2.82TCr | |
| 13.17x | 4.76x | 8.35x | 3.77% | 2.59TCr | |
| Average | 17.28x | 3.38x | 7.82x | 2.69% | 7.72TCr | |
| Weighted average by Cap. | 18.04x | 3.46x | 7.55x | 3.4% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ERA Stock
- Valuation Eramet
Select your edition
All financial news and data tailored to specific country editions
