Valuation Eramet London S.E.

Stocks

Real-time Estimate Tradegate Other stock markets 09:38:38 2026-07-14 EDT			5-day change	1st Jan Change
44.50 ^EUR	+1.57%		-0.78%	-21.83%

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	1,273	-	-
Change	-	7.91%	-8.36%	-24.51%	6.12%	-22.11%	-	-
Enterprise Value (EV) ¹	3,000	2,571	2,655	2,838	3,570	3,121	3,068	2,889
Change	-	-14.3%	3.26%	6.89%	25.81%	-12.57%	-1.7%	-5.83%
P/E	6.9x	3.25x	18.9x	108x	-3.46x	-7.14x	18.8x	7.37x
PBR	1.89x	1.37x	1.29x	1.07x	2.29x	1.7x	1.44x	1.37x
PEG	-	0x	-0.2x	-1.2x	0x	0.1x	-0x	0x
Capitalization / Revenue	0.56x	0.44x	0.63x	0.53x	0.59x	0.4x	0.36x	0.35x
EV / Revenue	0.82x	0.51x	0.82x	0.97x	1.3x	0.98x	0.87x	0.79x
EV / EBITDA	2.85x	1.66x	7.65x	7.65x	9.6x	6.53x	4.35x	3.8x
EV / EBIT	3.83x	2.01x	20.9x	29.3x	325x	11.4x	6.73x	5.97x
EV / FCF	7.48x	4.39x	-5.71x	-3.9x	-4.81x	-11.4x	-85.7x	45.6x
FCF Yield	13.4%	22.8%	-17.5%	-25.6%	-20.8%	-8.75%	-1.17%	2.19%
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%	-	-	1.11%	1.68%
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	44.68	44.68	44.68
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	17.67x	3.73x	6.66x	3.82%	206B
RIO TINTO PLC	10.85x	2.64x	5.75x	5.4%	155B
GRUPO MÉXICO, S.A.B. DE C.V.	13.13x	3.87x	6.49x	3.81%	87.02B
GLENCORE PLC	12.46x	0.4x	5.75x	3.01%	80.64B
SAUDI ARABIAN MINING COMPANY (MAADEN)	22.99x	6.17x	14.32x	-.--%	59.85B
ANGLO AMERICAN PLC	26.17x	2.82x	7.28x	1.32%	51.38B
TECK RESOURCES LIMITED	15.19x	3x	6.27x	0.66%	28.67B
FRESNILLO PLC	10.45x	3.63x	5.37x	5.2%	25.23B
HINDUSTAN ZINC LIMITED	12.7x	4.48x	7.86x	4.32%	23.51B
Average	15.73x	3.42x	7.31x	3.06%	79.69B
Weighted average by Cap.	15.59x	3.27x	7.00x	3.51%