Valuation Eramet

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-27 EDT			5-day change	1st Jan Change
41.94 ^EUR	+1.65%		-0.57%	-27.25%

07-21	Europe slightly higher ahead of the ECB, rising tensions in the Middle East
07-20	Eramet to Establish Manganese Value Chain in Gabon	MT

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	1,195	-	-
Change	-	7.91%	-8.36%	-24.51%	6.12%	-26.88%	-	-
Enterprise Value (EV) ¹	3,000	2,571	2,655	2,838	3,570	3,043	2,990	2,811
Change	-	-14.3%	3.26%	6.89%	25.81%	-14.76%	-1.75%	-5.98%
P/E	6.9x	3.25x	18.9x	108x	-3.46x	-6.7x	17.7x	6.92x
PBR	1.89x	1.37x	1.29x	1.07x	2.29x	1.59x	1.35x	1.29x
PEG	-	0x	-0.2x	-1.2x	0x	0.1x	-0x	0x
Capitalization / Revenue	0.56x	0.44x	0.63x	0.53x	0.59x	0.38x	0.34x	0.33x
EV / Revenue	0.82x	0.51x	0.82x	0.97x	1.3x	0.96x	0.84x	0.77x
EV / EBITDA	2.85x	1.66x	7.65x	7.65x	9.6x	6.36x	4.24x	3.7x
EV / EBIT	3.83x	2.01x	20.9x	29.3x	325x	11.1x	6.56x	5.81x
EV / FCF	7.48x	4.39x	-5.71x	-3.9x	-4.81x	-11.1x	-83.5x	44.4x
FCF Yield	13.4%	22.8%	-17.5%	-25.6%	-20.8%	-8.97%	-1.2%	2.25%
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%	-	-	1.19%	1.79%
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	41.94	41.94	41.94
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.($)
ERAMET	-6.59x	0.95x	6.32x	-.--%	1.34B
BHP GROUP LIMITED	19.13x	3.77x	6.74x	3.81%	209B
RIO TINTO PLC	11.51x	2.71x	5.83x	5.19%	157B
GRUPO MÉXICO, S.A.B. DE C.V.	14.47x	4.04x	6.82x	3.28%	92.89B
GLENCORE PLC	12.76x	0.42x	6.03x	3.16%	84B
SAUDI ARABIAN MINING COMPANY (MAADEN)	23.11x	6.19x	14.45x	-.--%	60.18B
ANGLO AMERICAN PLC	30.58x	2.94x	7.54x	1.81%	53.19B
TECK RESOURCES LIMITED	14.17x	2.92x	5.8x	0.64%	29.61B
FRESNILLO PLC	10.71x	3.63x	5.32x	5.7%	25.03B
HINDUSTAN ZINC LIMITED	11.84x	4.22x	7.62x	4.34%	23.34B
Average	14.17x	3.18x	7.25x	2.79%	73.52B
Weighted average by Cap.	16.58x	3.30x	7.10x	3.45%