Valuation Eramet

Stocks

Market Closed - Euronext Paris Other stock markets 01:55:00 11/07/26 am AEST			5-day change	1st Jan Change
44.10 ^EUR	+0.55%		-4.01%	-23.50%

08/07	Harfang Exploration Inc. Signs Letter of Intent with Eramet Group to Advance the Serpent Project in Québec	CI
02/07	Julien Burdeau Appointed President of Eramet Ideas

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	1,257	-	-
Change	-	7.91%	-8.36%	-24.51%	6.12%	-23.12%	-	-
Enterprise Value (EV) ¹	3,000	2,571	2,655	2,838	3,570	3,105	3,052	2,873
Change	-	-14.3%	3.26%	6.89%	25.81%	-13.03%	-1.71%	-5.86%
P/E	6.9x	3.25x	18.9x	108x	-3.46x	-7.05x	18.6x	7.27x
PBR	1.89x	1.37x	1.29x	1.07x	2.29x	1.68x	1.42x	1.36x
PEG	-	0x	-0.2x	-1.2x	0x	0.1x	-0x	0x
Capitalization / Revenue	0.56x	0.44x	0.63x	0.53x	0.59x	0.4x	0.35x	0.34x
EV / Revenue	0.82x	0.51x	0.82x	0.97x	1.3x	0.98x	0.86x	0.78x
EV / EBITDA	2.85x	1.66x	7.65x	7.65x	9.6x	6.49x	4.33x	3.78x
EV / EBIT	3.83x	2.01x	20.9x	29.3x	325x	11.3x	6.69x	5.93x
EV / FCF	7.48x	4.39x	-5.71x	-3.9x	-4.81x	-11.4x	-85.2x	45.3x
FCF Yield	13.4%	22.8%	-17.5%	-25.6%	-20.8%	-8.8%	-1.17%	2.21%
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%	-	-	1.13%	1.7%
EPS ²	10.42	25.81	3.79	0.5	-16.67	-6.259	2.375	6.062
Distribution rate	24%	13.6%	39.6%	300%	-	-	21%	12.4%
Net sales ¹	3,668	5,014	3,251	2,933	2,753	3,171	3,546	3,666
EBITDA ¹	1,051	1,553	347	371	372	478.3	704.7	759.4
EBIT ¹	784	1,280	127	97	11	274.5	455.9	484.1
Net income ¹	298	740	109	14	-477	-171.1	62.77	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	44.10	44.10	44.10
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ERAMET	-7.05x	0.98x	6.49x	-.--%	1.44B
BHP GROUP LIMITED	17.69x	3.74x	6.67x	3.81%	206B
RIO TINTO PLC	10.91x	2.65x	5.75x	5.37%	156B
GRUPO MÉXICO, S.A.B. DE C.V.	13.38x	3.95x	6.61x	3.74%	88.67B
GLENCORE PLC	12.4x	0.4x	5.75x	3.02%	80.26B
SAUDI ARABIAN MINING COMPANY (MAADEN)	22.93x	6.14x	14.21x	-.--%	60.79B
ANGLO AMERICAN PLC	26.52x	2.86x	7.36x	1.3%	52.07B
TECK RESOURCES LIMITED	15.55x	3.06x	6.41x	0.64%	29.34B
FRESNILLO PLC	10.79x	3.76x	5.57x	5.03%	26.07B
HINDUSTAN ZINC LIMITED	12.79x	4.52x	7.93x	4.28%	23.78B
Average	13.59x	3.21x	7.28x	2.72%	72.46B
Weighted average by Cap.	15.65x	3.29x	7.04x	3.47%