Valuation Eramet

Stocks

Market Closed - Euronext Paris Other stock markets 09:25:00 12/06/2026 pm IST			5-day change	1st Jan Change
55.15 ^EUR	+11.01%		+7.30%	-4.34%

12/06	Could This Finally Be the One?
12/06	Could This Finally Be the One?

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	1,572	-	-
Change	-	7.91%	-8.36%	-24.51%	6.12%	-3.86%	-	-
Enterprise Value (EV) ¹	3,000	2,571	2,655	2,838	3,570	3,420	3,366	3,188
Change	-	-14.3%	3.26%	6.89%	25.81%	-4.21%	-1.56%	-5.31%
P/E Ratio	6.9x	3.25x	18.9x	108x	-3.46x	-8.37x	22.3x	9.1x
PBR	1.89x	1.37x	1.29x	1.07x	2.29x	2.1x	1.77x	1.7x
PEG	-	0x	-0.2x	-1.2x	0x	0.1x	-0x	0x
Capitalization / Revenue	0.56x	0.44x	0.63x	0.53x	0.59x	0.5x	0.44x	0.43x
EV / Revenue	0.82x	0.51x	0.82x	0.97x	1.3x	1.08x	0.95x	0.87x
EV / EBITDA	2.85x	1.66x	7.65x	7.65x	9.6x	7.26x	4.74x	4.2x
EV / EBIT	3.83x	2.01x	20.9x	29.3x	325x	13.3x	7.22x	6.58x
EV / FCF	7.48x	4.39x	-5.71x	-3.9x	-4.81x	-12.5x	-94x	50.3x
FCF Yield	13.4%	22.8%	-17.5%	-25.6%	-20.8%	-7.99%	-1.06%	1.99%
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%	-	-	0.9%	1.36%
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	759.5
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	55.15	55.15	55.15
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	-8.37x	1.08x	7.26x	-.--%	181.99Cr
BHP GROUP LIMITED	17.47x	4.1x	7.32x	3.41%	23TCr
RIO TINTO PLC	12.36x	3.03x	6.53x	4.75%	18TCr
GRUPO MÉXICO, S.A.B. DE C.V.	14.32x	4.26x	7.16x	3.48%	9.49TCr
GLENCORE PLC	13.82x	0.44x	6.22x	2.86%	9.26TCr
SAUDI ARABIAN MINING COMPANY (MAADEN)	17.54x	6.03x	13.7x	-.--%	6.1TCr
ANGLO AMERICAN PLC	29.07x	3.1x	7.96x	1.26%	5.76TCr
TECK RESOURCES LIMITED	17.82x	3.34x	7.06x	0.59%	3.18TCr
FRESNILLO PLC	11.92x	4.16x	6.04x	4.39%	2.97TCr
HINDUSTAN ZINC LIMITED	17.71x	5.94x	10.95x	3.66%	2.49TCr
Average	14.36x	3.55x	8.02x	2.44%	8TCr
Weighted average by Cap.	16.12x	3.55x	7.58x	3.17%