|
Real-time
Euronext Paris
09:59:03 2026-10-01 EDT
|
5-day change | 1st Jan Change | ||
| 44.36 EUR | +0.54% |
|
+0.64% | -23.05% |
| 08:40am | Eramet plans $350 million lithium expansion in Argentina | RE |
| 08:09am | Eramet eyes $350 million lithium expansion under Argentina's RIGI incentive scheme | RE |
Company Valuation: Eramet
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 | 1,258 | - | - |
| Change | - | 7.91% | -8.36% | -24.51% | 6.12% | -23.08% | - | - |
| Enterprise Value (EV) 1 | 3,000 | 2,571 | 2,655 | 2,838 | 3,570 | 2,995 | 3,036 | 2,872 |
| Change | - | -14.3% | 3.26% | 6.89% | 25.81% | -16.11% | 1.38% | -5.38% |
| P/E | 6.9x | 3.25x | 18.9x | 108x | -3.46x | -4.96x | 17.7x | 7x |
| PBR | 1.89x | 1.37x | 1.29x | 1.07x | 2.29x | 1.2x | 1.39x | 1.15x |
| 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 | 0.35x | 0.34x |
| EV / Revenue | 0.82x | 0.51x | 0.82x | 0.97x | 1.3x | 0.94x | 0.85x | 0.79x |
| EV / EBITDA | 2.85x | 1.66x | 7.65x | 7.65x | 9.6x | 6.6x | 4.36x | 4.01x |
| EV / EBIT | 3.83x | 2.01x | 20.9x | 29.3x | 325x | 11.6x | 7.03x | 6.92x |
| EV / FCF | 7.48x | 4.39x | -5.71x | -3.9x | -4.81x | -12.5x | -83.6x | 55.2x |
| FCF Yield | 13.4% | 22.8% | -17.5% | -25.6% | -20.8% | -8% | -1.2% | 1.81% |
| Dividend per Share 2 | 2.5 | 3.5 | 1.5 | 1.5 | - | - | 0.312 | 0.5625 |
| Rate of return | 3.47% | 4.17% | 2.1% | 2.77% | - | - | 0.71% | 1.27% |
| EPS 2 | 10.42 | 25.81 | 3.79 | 0.5 | -16.67 | -8.89 | 2.496 | 6.302 |
| Distribution rate | 24% | 13.6% | 39.6% | 300% | - | - | 12.5% | 8.93% |
| Net sales 1 | 3,668 | 5,014 | 3,251 | 2,933 | 2,753 | 3,179 | 3,572 | 3,647 |
| EBITDA 1 | 1,051 | 1,553 | 347 | 371 | 372 | 454 | 696.3 | 716.4 |
| EBIT 1 | 784 | 1,280 | 127 | 97 | 11 | 258.1 | 432.1 | 415.1 |
| Net income 1 | 298 | 740 | 109 | 14 | -477 | -311.1 | 90.05 | 113 |
| Net Debt 1 | 936 | 344 | 614 | 1,297 | 1,935 | 1,737 | 1,778 | 1,615 |
| Reference price 2 | 71.95 | 83.85 | 71.50 | 54.15 | 57.65 | 44.12 | 44.12 | 44.12 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -5.11x | 0.94x | 6.6x | -.--% | 1.43B | |
| 16.47x | 3.89x | 7.03x | 3.58% | 215B | |
| 11.22x | 2.77x | 6.05x | 5.25% | 161B | |
| 14.85x | 4.27x | 7.04x | 3.21% | 98.27B | |
| 11.78x | 0.38x | 6.02x | 3.46% | 86.51B | |
| 25.37x | 6.24x | 16.25x | -.--% | 62.7B | |
| 51.66x | 3.18x | 7.79x | 2.27% | 57.75B | |
| 15.73x | 3.2x | 6.3x | 0.58% | 32.38B | |
| 12.35x | 3.92x | 6.04x | 5.05% | 26.69B | |
| 12.65x | 4.56x | 8.01x | 3.92% | 24.91B | |
| Average | 16.70x | 3.33x | 7.71x | 2.73% | 76.7B | |
| Weighted average by Cap. | 17.67x | 3.43x | 7.49x | 3.41% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ERA Stock
- Valuation Eramet
Select your edition
All financial news and data tailored to specific country editions
