Valuation Eramet Xetra

Stocks

Market Closed - Xetra Other stock markets 11:35:44 2026-08-07 EDT			5-day change	1st Jan Change
47.20 ^EUR	+1.99%		+6.40%	-16.46%

08-06	Copper slips from 12-week high as elevated prices curb Chinese demand	RE
07-31	Eramet: A massive H1 EBITDA beat, but management still has key to-dos

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	1,345	-	-
Change	-	7.91%	-8.36%	-24.51%	6.12%	-17.72%	-	-
Enterprise Value (EV) ¹	3,000	2,571	2,655	2,838	3,570	2,822	3,104	2,953
Change	-	-14.3%	3.26%	6.89%	25.81%	-20.94%	9.98%	-4.85%
P/E	6.9x	3.25x	18.9x	108x	-3.46x	-4.56x	27.5x	5.3x
PBR	1.89x	1.37x	1.29x	1.07x	2.29x	2.17x	1.97x	1.48x
PEG	-	0x	-0.2x	-1.2x	0x	0.1x	-0x	0x
Capitalization / Revenue	0.56x	0.44x	0.63x	0.53x	0.59x	0.41x	0.37x	0.37x
EV / Revenue	0.82x	0.51x	0.82x	0.97x	1.3x	0.86x	0.86x	0.81x
EV / EBITDA	2.85x	1.66x	7.65x	7.65x	9.6x	5.09x	4.28x	3.95x
EV / EBIT	3.83x	2.01x	20.9x	29.3x	325x	10.9x	6.18x	6.43x
EV / FCF	7.48x	4.39x	-5.71x	-3.9x	-4.81x	-11.8x	-85.5x	30.9x
FCF Yield	13.4%	22.8%	-17.5%	-25.6%	-20.8%	-8.49%	-1.17%	3.24%
Dividend per Share ²	2.5	3.5	1.5	1.5	-	-	0.25	0.75
Rate of return	3.47%	4.17%	2.1%	2.77%	-	-	0.53%	1.59%
EPS ²	10.42	25.81	3.79	0.5	-16.67	-10.35	1.717	8.913
Distribution rate	24%	13.6%	39.6%	300%	-	-	14.6%	8.41%
Net sales ¹	3,668	5,014	3,251	2,933	2,753	3,287	3,589	3,658
EBITDA ¹	1,051	1,553	347	371	372	554.6	725.1	748.2
EBIT ¹	784	1,280	127	97	11	258	502.5	459.1
Net income ¹	298	740	109	14	-477	-296.2	32.39	113
Net Debt ¹	936	344	614	1,297	1,935	1,477	1,759	1,608
Reference price ²	71.95	83.85	71.50	54.15	57.65	47.20	47.20	47.20
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	20.68x	4.06x	7.26x	3.52%	226B
RIO TINTO PLC	11.97x	2.96x	6.47x	4.9%	174B
GRUPO MÉXICO, S.A.B. DE C.V.	15.9x	4.52x	7.5x	3.17%	102B
GLENCORE PLC	12.25x	0.38x	6.14x	3.44%	88.22B
SAUDI ARABIAN MINING COMPANY (MAADEN)	24x	6.4x	14.96x	-.--%	62.49B
ANGLO AMERICAN PLC	47.44x	3.2x	7.84x	1.77%	58.16B
TECK RESOURCES LIMITED	15.26x	3.15x	6.24x	0.59%	32.64B
FRESNILLO PLC	12.98x	4.18x	6.29x	4.53%	28.48B
HINDUSTAN ZINC LIMITED	13.65x	4.92x	8.74x	3.72%	26.68B
Average	19.35x	3.75x	7.94x	2.85%	88.75B
Weighted average by Cap.	18.72x	3.59x	7.61x	3.29%