Valuation Eramet

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-06-15 EDT			5-day change	1st Jan Change
53.00 ^EUR	-3.90%		+3.92%	-8.07%

06-15	Eramet: New shareholder news is promising, but not the ultimate fix
06-12	Could This Finally Be the One?

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	1,511	-	-
Change	-	7.91%	-8.36%	-24.51%	6.12%	-7.6%	-	-
Enterprise Value (EV) ¹	3,000	2,571	2,655	2,838	3,570	3,358	3,305	3,126
Change	-	-14.3%	3.26%	6.89%	25.81%	-5.93%	-1.58%	-5.41%
P/E Ratio	6.9x	3.25x	18.9x	108x	-3.46x	-8.05x	21.4x	8.74x
PBR	1.89x	1.37x	1.29x	1.07x	2.29x	2.01x	1.7x	1.63x
PEG	-	0x	-0.2x	-1.2x	0x	0.1x	-0x	0x
Capitalization / Revenue	0.56x	0.44x	0.63x	0.53x	0.59x	0.48x	0.43x	0.41x
EV / Revenue	0.82x	0.51x	0.82x	0.97x	1.3x	1.06x	0.93x	0.85x
EV / EBITDA	2.85x	1.66x	7.65x	7.65x	9.6x	7.13x	4.65x	4.12x
EV / EBIT	3.83x	2.01x	20.9x	29.3x	325x	13.1x	7.09x	6.46x
EV / FCF	7.48x	4.39x	-5.71x	-3.9x	-4.81x	-12.3x	-92.3x	49.4x
FCF Yield	13.4%	22.8%	-17.5%	-25.6%	-20.8%	-8.13%	-1.08%	2.03%
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%	-	-	0.94%	1.42%
EPS ²	10.42	25.81	3.79	0.5	-16.67	-6.585	2.471	6.062
Distribution rate	24%	13.6%	39.6%	300%	-	-	20.2%	12.4%
Net sales ¹	3,668	5,014	3,251	2,933	2,753	3,158	3,546	3,666
EBITDA ¹	1,051	1,553	347	371	372	471.1	711	759.5
EBIT ¹	784	1,280	127	97	11	256.5	466.3	484.1
Net income ¹	298	740	109	14	-477	-183.6	66.22	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	53.00	53.00	53.00
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	-8.37x	1.08x	7.26x	-.--%	1.82B
BHP GROUP LIMITED	17.47x	4.1x	7.32x	3.41%	226B
RIO TINTO PLC	12.36x	3.03x	6.53x	4.75%	180B
GRUPO MÉXICO, S.A.B. DE C.V.	14.32x	4.26x	7.16x	3.48%	94.92B
GLENCORE PLC	13.82x	0.44x	6.22x	2.86%	92.61B
SAUDI ARABIAN MINING COMPANY (MAADEN)	18.44x	6.32x	14.34x	-.--%	64.18B
ANGLO AMERICAN PLC	29.07x	3.1x	7.96x	1.26%	57.56B
TECK RESOURCES LIMITED	17.82x	3.34x	7.06x	0.59%	31.77B
FRESNILLO PLC	11.92x	4.16x	6.04x	4.39%	29.69B
HINDUSTAN ZINC LIMITED	17.71x	5.94x	10.95x	3.66%	24.89B
Average	14.46x	3.58x	8.08x	2.44%	80.28B
Weighted average by Cap.	16.20x	3.58x	7.66x	3.15%