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 12,776 - -
Change - -17.29% -0.87% 142.32% 222.29% 34.4% - -
Enterprise Value (EV) 1 1,462 1,228 1,217 2,950 9,506 11,612 10,109 8,816
Change - -16.02% -0.87% 142.32% 222.29% 22.15% -12.94% -12.79%
P/E ratio -5.87x -17.1x 13.3x 3.44x 14.5x 7.79x 7.35x 14.9x
PBR 0.66x 0.58x - - - - - -
PEG - 0.2x -0x 0x -0.6x 0x 1.23x -0.3x
Capitalization / Revenue 1.29x 0.9x 1.18x 1.81x 3.33x 3.09x 3.28x 4.29x
EV / Revenue 1.27x 0.9x 1.18x 1.81x 3.33x 2.81x 2.6x 2.96x
EV / EBITDA 4.11x 2.83x 3.6x 3.78x 6.13x 4.62x 4.03x 4.82x
EV / EBIT 103x 6.4x 10.1x 5.83x 8.42x 5.31x 4.96x 6.35x
EV / FCF -3.95x -3.68x -1.57x -3,277x 11.4x 7.16x 5.84x 6.6x
FCF Yield -25.3% -27.2% -63.7% -0.03% 8.79% 14% 17.1% 15.1%
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 21.70 21.70 21.70
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.($)
7.79x2.81x4.62x-.--% 1.28TCr
12.01x4.22x6.42x0.88% 13TCr
15.55x6.19x8.61x0.76% 11TCr
11.61x3.24x4.66x1.77% 7.59TCr
46.87x29.58x35.75x0.45% 6.66TCr
16.72x5.42x8.7x2.92% 5.38TCr
10.61x3.69x5.59x0.44% 3.9TCr
18.08x4.52x8.17x2.13% 2.71TCr
22.98x11.65x13.35x0.68% 2.37TCr
19.6x7.18x9.71x0.23% 2.09TCr
Average 18.18x 7.85x 10.56x 1.03% 5.57TCr
Weighted average by Cap. 18.14x 8.00x 10.75x 1.1%

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