Company Valuation: IAMGOLD Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 1,485 1,228 1,217 2,950 9,506 13,429 - -
Change - -17.29% -0.87% 142.32% 222.29% 41.26% - -
Enterprise Value (EV) 1 1,462 1,228 1,217 2,950 9,506 12,265 10,762 9,469
Change - -16.02% -0.87% 142.32% 222.29% 29.02% -12.25% -12.01%
P/E ratio -5.87x -17.1x 13.3x 3.44x 14.5x 8.19x 7.73x 15.6x
PBR 0.66x 0.58x - - - - - -
PEG - 0.2x -0x 0x -0.6x 0x 1.3x -0.3x
Capitalization / Revenue 1.29x 0.9x 1.18x 1.81x 3.33x 3.25x 3.45x 4.51x
EV / Revenue 1.27x 0.9x 1.18x 1.81x 3.33x 2.97x 2.76x 3.18x
EV / EBITDA 4.11x 2.83x 3.6x 3.78x 6.13x 4.88x 4.29x 5.18x
EV / EBIT 103x 6.4x 10.1x 5.83x 8.42x 5.61x 5.28x 6.82x
EV / FCF -3.95x -3.68x -1.57x -3,277x - 7.57x 6.21x 7.09x
FCF Yield -25.3% -27.2% -63.7% -0.03% - 13.2% 16.1% 14.1%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.53 -0.15 0.19 1.5 1.14 2.785 2.952 1.46
Distribution rate - - - - - - - -
Net sales 1 1,152 1,364 1,034 1,633 2,853 4,129 3,893 2,977
EBITDA 1 355.7 434 338.5 780.6 1,550 2,515 2,506 1,828
EBIT 1 14.2 192 121.1 505.6 1,130 2,186 2,039 1,389
Net income 1 -254.4 -70.1 94.3 819.6 664.4 1,299 1,200 868
Net Debt 1 -22.5 - - - - -1,164 -2,667 -3,960
Reference price 2 3.11 2.56 2.53 5.16 16.52 22.81 22.81 22.81
Nbr of stocks (in thousands) 4,76,877 4,78,962 4,81,300 5,71,215 5,75,475 5,88,800 - -
Announcement Date 23/02/22 16/02/23 15/02/24 20/02/25 17/02/26 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
8.19x2.97x4.88x-.--% 1.34TCr
12.8x4.39x6.7x0.86% 13TCr
17.4x6.63x9.12x0.72% 12TCr
12.13x3.39x4.91x1.66% 7.83TCr
49.94x31.03x37.68x0.43% 6.98TCr
17.76x5.76x9.25x2.75% 5.71TCr
11.21x3.84x5.8x0.43% 4.07TCr
20.06x5.01x9.07x1.92% 3.02TCr
23.09x11.71x13.41x0.68% 2.38TCr
20.45x7.51x10.16x0.22% 2.18TCr
Average 19.30x 8.22x 11.10x 0.97% 5.81TCr
Weighted average by Cap. 19.44x 8.41x 11.34x 1.05%

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

  1. Stock Market
  2. Equities
  3. IMG Stock
  4. Valuation IAMGOLD Corporation