Valuation ArcelorMittal

Stocks

Market Closed - Euronext Amsterdam 11:55:00 2026-09-24 EDT			5-day change	1st Jan Change
62.00 ^EUR	-2.18%		-5.40%	+58.61%

09-23	ArcelorMittal : Jefferies reiterates its Buy rating	ZD
09-23	Are Russian metals returning to the West-

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	29,173	21,431	23,782	18,238	34,909	53,150	-	-
Change	-	-26.54%	10.97%	-23.31%	91.41%	52.25%	-	-
Enterprise Value (EV) ¹	33,203	23,667	26,680	23,317	42,840	60,916	59,603	58,072
Change	-	-28.72%	12.73%	-12.6%	83.73%	42.19%	-2.16%	-2.57%
P/E	2.37x	2.58x	26x	13.7x	11.2x	16x	9.88x	9.13x
PBR	0.59x	0.4x	0.43x	0.36x	0.64x	0.94x	0.86x	0.79x
PEG	-	-0.1x	-0.3x	0.2x	0x	2.32x	0.2x	1.11x
Capitalization / Revenue	0.38x	0.27x	0.35x	0.29x	0.57x	0.79x	0.73x	0.72x
EV / Revenue	0.43x	0.3x	0.39x	0.37x	0.7x	0.91x	0.82x	0.79x
EV / EBITDA	1.71x	1.67x	3.53x	3.31x	6.55x	7.36x	5.59x	5.3x
EV / EBIT	1.97x	2.04x	11.4x	7.04x	11.8x	12.6x	8.37x	7.97x
EV / FCF	4.81x	3.51x	8.8x	52.2x	91x	34.7x	21.4x	18.6x
FCF Yield	20.8%	28.5%	11.4%	1.92%	1.1%	2.88%	4.68%	5.37%
Dividend per Share ²	0.38	0.4	0.5	0.55	0.6	0.6254	0.6704	0.6984
Rate of return	1.19%	1.52%	1.76%	2.37%	1.31%	0.89%	0.95%	0.99%
EPS ²	13.49	10.18	1.09	1.69	4.11	4.394	7.131	7.718
Distribution rate	2.82%	3.93%	45.9%	32.5%	14.6%	14.2%	9.4%	9.05%
Net sales ¹	76,571	79,844	68,275	62,441	61,352	67,277	72,444	73,818
EBITDA ¹	19,404	14,161	7,558	7,053	6,541	8,273	10,665	10,954
EBIT ¹	16,881	11,581	2,340	3,310	3,628	4,834	7,120	7,288
Net income ¹	14,956	9,302	919	1,339	3,152	3,274	5,137	5,430
Net Debt ¹	4,030	2,236	2,898	5,079	7,931	7,766	6,453	4,922
Reference price ²	32.01	26.26	28.38	23.22	45.90	70.49	70.49	70.49
Nbr of stocks (in thousands)	911,415	816,000	838,000	785,388	760,600	754,042	-	-
Announcement Date	2/10/22	2/9/23	2/8/24	2/6/25	2/5/26	-	-	-

¹USD in Million²USD

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.($)
ARCELORMITTAL	16.44x	0.92x	7.52x	0.87%	54.45B
NUCOR CORPORATION	12.92x	1.47x	7.66x	0.91%	56.03B
STEEL DYNAMICS, INC.	13.76x	1.5x	8.71x	0.9%	33.58B
TATA STEEL LIMITED	13.65x	1.2x	7.27x	2.2%	24.86B
NIPPON STEEL CORPORATION	12.32x	0.78x	6.96x	3.47%	22.94B
CARPENTER TECHNOLOGY CORPORATION	29.46x	5.64x	19.2x	0.21%	19.58B
POSCO HOLDINGS INC.	11.64x	0.55x	5.29x	3.16%	17.25B
LLOYDS METALS AND ENERGY LIMITED	14.03x	4.17x	10.87x	0.05%	11.12B
THYSSENKRUPP AG	-20.82x	0.15x	3.36x	1%	10.64B
SSAB AB	14.37x	0.94x	7.09x	2.7%	10.56B
Average	11.78x	1.73x	8.39x	1.55%	26.1B
Weighted average by Cap.	13.67x	1.57x	8.32x	1.38%