Valuation ArcelorMittal Xetra

Stocks

Real-time Estimate Tradegate 08:32:04 2026-09-07 EDT			5-day change	1st Jan Change
67.65 ^EUR	+0.40%		+5.24%	+72.99%

06:15am	ArcelorMittal Faces Pricing Uncertainty for Green Steel from New French Plant	MT
09-04	ArcelorMittal : Buy rating from Deutsche Bank	ZD

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	58,921	-	-
Change	-	-26.54%	10.97%	-23.31%	91.41%	68.79%	-	-
Enterprise Value (EV) ¹	33,203	23,667	26,680	23,317	42,840	66,784	65,360	63,718
Change	-	-28.72%	12.73%	-12.6%	83.73%	55.89%	-2.13%	-2.51%
P/E	2.37x	2.58x	26x	13.7x	11.2x	17.7x	10.9x	10.1x
PBR	0.59x	0.4x	0.43x	0.36x	0.64x	1.04x	0.95x	0.88x
PEG	-	-0.1x	-0.3x	0.2x	0x	2.36x	0.2x	1.27x
Capitalization / Revenue	0.38x	0.27x	0.35x	0.29x	0.57x	0.88x	0.82x	0.8x
EV / Revenue	0.43x	0.3x	0.39x	0.37x	0.7x	0.99x	0.91x	0.87x
EV / EBITDA	1.71x	1.67x	3.53x	3.31x	6.55x	8.04x	6.19x	5.85x
EV / EBIT	1.97x	2.04x	11.4x	7.04x	11.8x	13.8x	9.17x	8.75x
EV / FCF	4.81x	3.51x	8.8x	52.2x	91x	38x	23.2x	19.8x
FCF Yield	20.8%	28.5%	11.4%	1.92%	1.1%	2.63%	4.3%	5.06%
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%	0.8%	0.86%	0.89%
EPS ²	13.49	10.18	1.09	1.69	4.11	4.418	7.15	7.718
Distribution rate	2.82%	3.93%	45.9%	32.5%	14.6%	14.2%	9.38%	9.05%
Net sales ¹	76,571	79,844	68,275	62,441	61,352	67,262	71,932	73,364
EBITDA ¹	19,404	14,161	7,558	7,053	6,541	8,305	10,561	10,891
EBIT ¹	16,881	11,581	2,340	3,310	3,628	4,836	7,125	7,281
Net income ¹	14,956	9,302	919	1,339	3,152	3,288	5,149	5,430
Net Debt ¹	4,030	2,236	2,898	5,079	7,931	7,863	6,438	4,797
Reference price ²	32.01	26.26	28.38	23.22	45.90	78.14	78.14	78.14
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.($)
NUCOR CORPORATION	14.21x	1.56x	8.15x	0.86%	59.23B
ARCELORMITTAL	17.69x	0.99x	8.04x	0.8%	58.92B
STEEL DYNAMICS, INC.	14.38x	1.57x	9.24x	0.88%	34.69B
TATA STEEL LIMITED	13.53x	1.19x	7.22x	2.22%	24.99B
CARPENTER TECHNOLOGY CORPORATION	35.45x	6.79x	23.09x	0.17%	23.56B
NIPPON STEEL CORPORATION	12.95x	0.78x	7.24x	3.48%	23.17B
POSCO HOLDINGS INC.	12.2x	0.55x	5.4x	2.95%	18.92B
SSAB AB	14.26x	0.95x	7.16x	2.69%	11.04B
THYSSENKRUPP AG	-21.12x	0.15x	3.45x	0.99%	11B
Average	12.62x	1.62x	8.78x	1.67%	29.5B
Weighted average by Cap.	15.11x	1.64x	8.99x	1.37%