Valuation Eramet

Equities

Real-time Euronext Paris Other stock markets 04:22:13 2026-04-14 am EDT			5-day change	1st Jan Change
52.75 ^EUR	+4.25%		+5.08%	-8.50%

Apr. 08	Eramet's Largest Shareholder Explore Options for 37% Stake in French Miner	MT
Apr. 08	Duval Family Reportedly Considers Exit from Eramet	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,064	2,227	2,041	1,541	1,635	1,442	-	-
Change	-	7.91%	-8.36%	-24.51%	6.12%	-11.79%	-	-
Enterprise Value (EV) ¹	3,000	2,571	2,655	2,838	1,635	3,107	3,385	3,092
Change	-	-14.3%	3.26%	6.89%	-42.38%	90.05%	8.94%	-8.65%
P/E ratio	6.9x	3.25x	18.9x	108x	-3.46x	-7.9x	52.7x	26.6x
PBR	1.89x	1.37x	1.29x	1.07x	-	1.76x	1.4x	1.37x
PEG	-	0x	-0.2x	-1.2x	0x	0.1x	-0x	0.3x
Capitalization / Revenue	0.56x	0.44x	0.63x	0.53x	0.59x	0.45x	0.39x	0.41x
EV / Revenue	0.82x	0.51x	0.82x	0.97x	0.59x	0.98x	0.91x	0.87x
EV / EBITDA	2.85x	1.66x	7.65x	7.65x	4.39x	6.29x	4.92x	4.55x
EV / EBIT	3.83x	2.01x	20.9x	29.3x	149x	14x	9.22x	8.08x
EV / FCF	7.48x	4.39x	-5.71x	-3.9x	-	-14.2x	-98.1x	47.8x
FCF Yield	13.4%	22.8%	-17.5%	-25.6%	-	-7.06%	-1.02%	2.09%
Dividend per Share ²	2.5	3.5	1.5	1.5	-	-	1.33	1.5
Rate of return	3.47%	4.17%	2.1%	2.77%	-	-	2.63%	2.96%
EPS ²	10.42	25.81	3.79	0.5	-16.67	-6.408	0.9595	1.905
Distribution rate	24%	13.6%	39.6%	300%	-	-	139%	78.7%
Net sales ¹	3,668	5,014	3,251	2,933	2,753	3,176	3,737	3,537
EBITDA ¹	1,051	1,553	347	371	372	493.8	687.6	680.2
EBIT ¹	784	1,280	127	97	11	221.3	367.2	382.5
Net income ¹	298	740	109	14	-477	-180.3	28.78	80.25
Net Debt ¹	936	344	614	1,297	-	1,665	1,943	1,650
Reference price ²	71.95	83.85	71.50	54.15	57.65	50.60	50.60	50.60
Nbr of stocks (in thousands)	28,683	26,558	28,542	28,451	28,359	28,502	-	-
Announcement Date	2/23/22	2/22/23	2/21/24	2/19/25	2/18/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ERAMET	-7.9x	0.98x	6.29x	-.--%	1.69B
BHP GROUP LIMITED	14.85x	3.61x	6.45x	3.86%	195B
RIO TINTO PLC	11.98x	2.93x	6.29x	4.87%	169B
GRUPO MÉXICO, S.A.B. DE C.V.	20.41x	5.16x	9.42x	2.53%	92.95B
GLENCORE PLC	15.01x	0.45x	6.34x	2.5%	88.9B
SAUDI ARABIAN MINING COMPANY (MAADEN)	25.37x	7.35x	16.26x	0.04%	74.56B
ANGLO AMERICAN PLC	27.07x	2.82x	7.5x	1.37%	50.54B
FRESNILLO PLC	30.25x	7.68x	12.93x	2.19%	34.93B
VEDANTA LIMITED	14.45x	2.12x	6.52x	4.86%	31.39B
TECK RESOURCES LIMITED	20.99x	3.34x	7.35x	0.64%	28.06B
Average	17.25x	3.64x	8.53x	2.29%	76.66B
Weighted average by Cap.	17.60x	3.70x	8.12x	3.07%