Valuation Eramet OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 15:22:50 2026-03-20 EDT			5-day change	1st Jan Change
55.45 ^USD	+1.71%		-.--%	-5.21%

07-07	Harfang Exploration Inc. Signs Letter of Intent with Eramet Group to Advance the Serpent Project in Québec	CI
07-01	Julien Burdeau Appointed President of Eramet Ideas

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,064	2,227	2,041	1,541	1,635	1,221	-	-
Change	-	7.91%	-8.36%	-24.51%	6.12%	-25.32%	-	-
Enterprise Value (EV) ¹	3,000	2,571	2,655	2,838	3,570	3,069	3,016	2,837
Change	-	-14.3%	3.26%	6.89%	25.81%	-14.04%	-1.73%	-5.93%
P/E	6.9x	3.25x	18.9x	108x	-3.46x	-6.84x	18x	7.07x
PBR	1.89x	1.37x	1.29x	1.07x	2.29x	1.63x	1.38x	1.32x
PEG	-	0x	-0.2x	-1.2x	0x	0.1x	-0x	0x
Capitalization / Revenue	0.56x	0.44x	0.63x	0.53x	0.59x	0.39x	0.34x	0.33x
EV / Revenue	0.82x	0.51x	0.82x	0.97x	1.3x	0.97x	0.85x	0.77x
EV / EBITDA	2.85x	1.66x	7.65x	7.65x	9.6x	6.42x	4.28x	3.74x
EV / EBIT	3.83x	2.01x	20.9x	29.3x	325x	11.2x	6.62x	5.86x
EV / FCF	7.48x	4.39x	-5.71x	-3.9x	-4.81x	-11.2x	-84.2x	44.8x
FCF Yield	13.4%	22.8%	-17.5%	-25.6%	-20.8%	-8.9%	-1.19%	2.23%
Dividend per Share ²	2.5	3.5	1.5	1.5	-	-	0.498	0.75
Rate of return	3.47%	4.17%	2.1%	2.77%	-	-	1.16%	1.75%
EPS ²	10.42	25.81	3.79	0.5	-16.67	-6.259	2.375	6.062
Distribution rate	24%	13.6%	39.6%	300%	-	-	21%	12.4%
Net sales ¹	3,668	5,014	3,251	2,933	2,753	3,171	3,546	3,666
EBITDA ¹	1,051	1,553	347	371	372	478.3	704.7	759.4
EBIT ¹	784	1,280	127	97	11	274.5	455.9	484.1
Net income ¹	298	740	109	14	-477	-171.1	62.77	84.65
Net Debt ¹	936	344	614	1,297	1,935	1,848	1,795	1,616
Reference price ²	71.95	83.85	71.50	54.15	57.65	42.84	42.84	42.84
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.($)
BHP GROUP LIMITED	18.96x	3.75x	6.7x	3.84%	208B
RIO TINTO PLC	11.22x	2.68x	5.74x	5.3%	155B
GRUPO MÉXICO, S.A.B. DE C.V.	14.2x	4.12x	6.84x	3.44%	93.51B
GLENCORE PLC	12.57x	0.42x	5.96x	3.21%	82.76B
SAUDI ARABIAN MINING COMPANY (MAADEN)	22.55x	6.06x	14.07x	-.--%	58.74B
ANGLO AMERICAN PLC	27.77x	2.76x	7.14x	1.35%	49.85B
TECK RESOURCES LIMITED	14.92x	2.83x	5.8x	0.68%	27.86B
FRESNILLO PLC	10.91x	3.69x	5.48x	5.16%	25.3B
HINDUSTAN ZINC LIMITED	12.71x	4.48x	7.87x	4.31%	23.39B
Average	16.20x	3.42x	7.29x	3.03%	80.43B
Weighted average by Cap.	16.22x	3.29x	7.02x	3.48%