Company Valuation: Ramaco Resources, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 599.9 387.8 871.2 537.7 1,122 628.5 - -
Change - -35.35% 124.62% -38.28% 108.7% -43.99% - -
Enterprise Value (EV) 1 621.4 387.8 929.7 537.7 1,133 750.1 753.7 1,061
Change - -37.58% 139.73% -42.17% 110.75% -33.8% 0.48% 40.8%
P/E 15.1x 3.38x 9.93x 93.3x -18.2x -12.2x 139x 20x
PBR 2.84x - 2.45x - 2.46x 1.5x 1.42x 1.25x
PEG - 0x -0.3x -1x 0x 0.6x -1x 0x
Capitalization / Revenue 2.12x 0.69x 1.26x 0.81x 2.09x 1.05x 0.88x 0.71x
EV / Revenue 2.19x 0.69x 1.34x 0.81x 2.11x 1.26x 1.06x 1.2x
EV / EBITDA 7.86x 1.9x 5.1x 5.08x 31.4x 16.6x 6.02x 6.97x
EV / EBIT 15.7x 2.58x 9.76x 32.3x -20.3x -14.1x 53.1x 24.3x
EV / FCF 13.2x - 13.7x 12.3x -18.6x -12x 23.9x 23x
FCF Yield 7.57% - 7.31% 8.15% -5.37% -8.32% 4.18% 4.35%
Dividend per Share 2 - - 0.5 0.55 - 0.0267 0.0433 0.05
Rate of return - - 2.91% 5.36% - 0.27% 0.44% 0.51%
EPS 2 0.9 2.6 1.73 0.11 -0.99 -0.7983 0.07 0.4875
Distribution rate - - 28.9% 500% - -3.34% 61.9% 10.3%
Net sales 1 283.4 565.7 693.5 666.3 536.6 596.8 711.9 887.9
EBITDA 1 79.04 204.6 182.1 105.8 36.06 45.29 125.3 152.3
EBIT 1 39.53 150.4 95.24 16.64 -55.96 -53.23 14.19 43.66
Net income 1 39.76 116 82.31 11.19 -51.45 -39.93 15.84 40.9
Net Debt 1 21.48 - 58.59 - 11.07 121.6 125.2 432.7
Reference price 2 13.600 8.790 17.180 10.260 18.000 9.750 9.750 9.750
Nbr of stocks (in thousands) 44,109 44,122 53,377 53,216 66,449 65,311 - -
Announcement Date 24/2/22 8/3/23 7/3/24 10/3/25 25/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-12.74x1.26x16.56x0.26% 629M
13.72x1.99x6.45x0.4% 4.26B
7.51x1.77x4.88x2.73% 3.35B
189.97x0.72x6.65x-.--% 1.85B
12.27x0.01x0.03x6.55% 1.5B
41.95x - - - 765M
Average 42.11x 1.15x 6.92x 1.99% 2.06B
Weighted average by Cap. 38.66x 1.43x 5.75x 1.8%

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. Stocks
  3. METC Stock
  4. Valuation Ramaco Resources, Inc.