Valuation Eramet

Equities

Market Closed - Euronext Paris Other stock markets 11:55:00 2025-07-11 am EDT			5-day change	1st Jan Change
51.60 ^EUR	+1.67%		+8.86%	-4.71%

Jul. 09	ERAMET : BofA maintains buy rating, targets EUR83	CF
Jun. 30	Eramet: down on analyst comments	CF

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,136	2,064	2,227	2,041	1,541	1,470	-	-
Change	-	81.72%	7.91%	-8.36%	-24.51%	-4.57%	-	-
Enterprise Value (EV) ¹	2,469	3,000	2,571	2,655	2,838	3,124	3,298	3,345
Change	-	21.51%	-14.3%	3.26%	6.89%	10.08%	5.57%	1.44%
P/E ratio	-1.69x	6.9x	3.25x	18.9x	108x	-14.8x	6.92x	6.84x
PBR	1.49x	1.89x	1.37x	1.29x	1.07x	1.11x	1.01x	0.91x
PEG	-	-0x	0x	-0.2x	-1.2x	0x	-0x	5.77x
Capitalization / Revenue	0.32x	0.56x	0.44x	0.63x	0.53x	0.46x	0.42x	0.4x
EV / Revenue	0.69x	0.82x	0.51x	0.82x	0.97x	0.97x	0.94x	0.91x
EV / EBITDA	6.2x	2.85x	1.66x	7.65x	7.65x	5.59x	4.97x	4.22x
EV / EBIT	23.3x	3.83x	2.01x	20.9x	29.3x	11.5x	9.04x	6.87x
EV / FCF	-48.4x	7.48x	4.39x	-5.71x	-3.9x	-10.1x	56.8x	23.6x
FCF Yield	-2.07%	13.4%	22.8%	-17.5%	-25.6%	-9.86%	1.76%	4.23%
Dividend per Share ²	-	2.5	3.5	1.5	1.5	1.5	1.928	2.85
Rate of return	-	3.47%	4.17%	2.1%	2.77%	2.91%	3.74%	5.52%
EPS ²	-25.46	10.42	25.81	3.79	0.5	-3.488	7.457	7.545
Distribution rate	-	24%	13.6%	39.6%	300%	-43%	25.9%	37.8%
Net sales ¹	3,553	3,668	5,014	3,251	2,933	3,231	3,526	3,688
EBITDA ¹	398	1,051	1,553	347	371	559.1	663.5	792.4
EBIT ¹	106	784	1,280	127	97	270.9	365	487
Net income ¹	-675	298	740	109	14	-99.83	161	216.5
Net Debt ¹	1,333	936	344	614	1,297	1,654	1,828	1,875
Reference price ²	42.92	71.95	83.85	71.50	54.15	51.60	51.60	51.60
Nbr of stocks (in thousands)	26,459	28,683	26,558	28,542	28,451	28,493	-	-
Announcement Date	2/16/21	2/23/22	2/22/23	2/21/24	2/19/25	-	-	-

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	-14.79x	0.97x	5.59x	2.91%	1.72B
BHP GROUP LIMITED	12.93x	2.87x	5.64x	4%	131B
RIO TINTO PLC	10.4x	2.23x	5.27x	5.82%	103B
SAUDI ARABIAN MINING COMPANY (MA'ADEN)	33.4x	6.71x	16.59x	-.--%	57.53B
GLENCORE PLC	24.52x	0.38x	6.38x	2.46%	50.21B
GRUPO MÉXICO, S.A.B. DE C.V.	12.12x	2.77x	5.29x	4.62%	47.87B
ANGLO AMERICAN PLC	34.45x	2.12x	6.54x	1.33%	32.89B
HINDUSTAN ZINC LIMITED	17.38x	5.35x	10.48x	7.31%	20.91B
VEDANTA LIMITED	10.32x	1.48x	4.89x	6.97%	20.15B
TECK RESOURCES LIMITED	23.19x	2.47x	6.16x	1.01%	19.07B
Average	16.39x	2.74x	7.28x	3.64%	48.42B
Weighted average by Cap.	17.80x	2.90x	7.16x	3.78%