|
Real-time
Euronext Paris
06:48:36 14/10/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 38.16 EUR | +2.47% |
|
-15.91% | -33.81% |
| 14/10 | Eramet: A rights issue with unwilling takers, except one |  |
| 14/10 | Eramet: French state becomes largest shareholder, stock plunges despite €500m capital increase |  |
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 | 1,061 | - | - |
| Change | - | 7.91% | -8.36% | -24.51% | 6.12% | -35.08% | - | - |
| Enterprise Value (EV) 1 | 3,000 | 2,571 | 2,655 | 2,838 | 3,570 | 2,799 | 2,840 | 2,676 |
| Change | - | -14.3% | 3.26% | 6.89% | 25.81% | -21.61% | 1.47% | -5.76% |
| P/E | 6.9x | 3.25x | 18.9x | 108x | -3.46x | -4.19x | 14.9x | 5.91x |
| PBR | 1.89x | 1.37x | 1.29x | 1.07x | 2.29x | 1.01x | 1.17x | 0.97x |
| PEG | - | 0x | -0.2x | -1.2x | 0x | 0.1x | -0x | 0x |
| Capitalization / Revenue | 0.56x | 0.44x | 0.63x | 0.53x | 0.59x | 0.33x | 0.3x | 0.29x |
| EV / Revenue | 0.82x | 0.51x | 0.82x | 0.97x | 1.3x | 0.88x | 0.79x | 0.73x |
| EV / EBITDA | 2.85x | 1.66x | 7.65x | 7.65x | 9.6x | 6.16x | 4.08x | 3.74x |
| EV / EBIT | 3.83x | 2.01x | 20.9x | 29.3x | 325x | 10.8x | 6.57x | 6.45x |
| EV / FCF | 7.48x | 4.39x | -5.71x | -3.9x | -4.81x | -11.7x | -78.2x | 51.4x |
| FCF Yield | 13.4% | 22.8% | -17.5% | -25.6% | -20.8% | -8.56% | -1.28% | 1.94% |
| 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% | - | - | 0.84% | 1.51% |
| EPS 2 | 10.42 | 25.81 | 3.79 | 0.5 | -16.67 | -8.89 | 2.496 | 6.302 |
| Distribution rate | 24% | 13.6% | 39.6% | 300% | - | - | 12.5% | 8.93% |
| Net sales 1 | 3,668 | 5,014 | 3,251 | 2,933 | 2,753 | 3,179 | 3,572 | 3,647 |
| EBITDA 1 | 1,051 | 1,553 | 347 | 371 | 372 | 454 | 696.3 | 716.4 |
| EBIT 1 | 784 | 1,280 | 127 | 97 | 11 | 258.1 | 432.1 | 415.1 |
| Net income 1 | 298 | 740 | 109 | 14 | -477 | -311.1 | 90.05 | 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 | 37.24 | 37.24 | 37.24 |
| Nbr of stocks (in thousands) | 28,683 | 26,558 | 28,542 | 28,451 | 28,359 | 28,502 | - | - |
| Announcement Date | 23/2/22 | 22/2/23 | 21/2/24 | 19/2/25 | 18/2/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -4.19x | 0.88x | 6.16x | -.--% | 1.19B | |
| 16.72x | 3.88x | 7.03x | 3.51% | 218B | |
| 11.14x | 2.7x | 5.92x | 5.18% | 158B | |
| 15.7x | 4.53x | 7.47x | 3.03% | 104B | |
| 12.09x | 0.39x | 6.2x | 3.39% | 90.63B | |
| 27x | 6.35x | 16.94x | -.--% | 63.51B | |
| 56.98x | 3.17x | 7.87x | 1.12% | 58.48B | |
| 15.78x | 3.21x | 6.3x | 0.53% | 32.96B | |
| 12.19x | 3.95x | 5.98x | 5.02% | 26.51B | |
| 12.15x | 4.4x | 7.67x | 3.92% | 24.48B | |
| Average | 17.56x | 3.35x | 7.75x | 2.57% | 77.78B | |
| Weighted average by Cap. | 18.41x | 3.45x | 7.59x | 3.23% |
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
