Valuation Eramet

Equities

Real-time Euronext Paris Other stock markets 05:51:06 2025-07-18 EDT			5-day change	1st Jan Change
52.65 ^EUR	+1.74%		+2.03%	-2.77%

07-15	Iron ore remains the sector's heart and soul
07-09	ERAMET : BofA maintains buy rating, targets EUR83

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,136	2,064	2,227	2,041	1,541	1,475	-	-
Change	-	81.72%	7.91%	-8.36%	-24.51%	-4.29%	-	-
Enterprise Value (EV) ¹	2,469	3,000	2,571	2,655	2,838	3,137	3,372	3,459
Change	-	21.51%	-14.3%	3.26%	6.89%	10.53%	7.49%	2.58%
P/E ratio	-1.69x	6.9x	3.25x	18.9x	108x	-11x	5.53x	5.45x
PBR	1.49x	1.89x	1.37x	1.29x	1.07x	1.12x	1.01x	0.91x
PEG	-	-0x	0x	-0.2x	-1.2x	0x	-0x	3.39x
Capitalization / Revenue	0.32x	0.56x	0.44x	0.63x	0.53x	0.45x	0.41x	0.38x
EV / Revenue	0.69x	0.82x	0.51x	0.82x	0.97x	0.96x	0.94x	0.9x
EV / EBITDA	6.2x	2.85x	1.66x	7.65x	7.65x	5.15x	5.03x	4.06x
EV / EBIT	23.3x	3.83x	2.01x	20.9x	29.3x	10.2x	9.32x	6.55x
EV / FCF	-48.4x	7.48x	4.39x	-5.71x	-3.9x	-10.9x	12.7x	11.2x
FCF Yield	-2.07%	13.4%	22.8%	-17.5%	-25.6%	-9.16%	7.89%	8.91%
Dividend per Share ²	-	2.5	3.5	1.5	1.5	1.5	2.035	2.85
Rate of return	-	3.47%	4.17%	2.1%	2.77%	2.9%	3.93%	5.51%
EPS ²	-25.46	10.42	25.81	3.79	0.5	-4.703	9.35	9.5
Distribution rate	-	24%	13.6%	39.6%	300%	-31.9%	21.8%	30%
Net sales ¹	3,553	3,668	5,014	3,251	2,933	3,279	3,576	3,838
EBITDA ¹	398	1,051	1,553	347	371	608.6	669.7	851.1
EBIT ¹	106	784	1,280	127	97	306.4	361.6	528
Net income ¹	-675	298	740	109	14	-134.8	217	273
Net Debt ¹	1,333	936	344	614	1,297	1,662	1,897	1,984
Reference price ²	42.92	71.95	83.85	71.50	54.15	51.75	51.75	51.75
Nbr of stocks (in thousands)	26,459	28,683	26,558	28,542	28,451	28,493	-	-
Announcement Date	2/16/21	2/23/22	2/22/23	2/21/24	2/19/25	-	-	-

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	-11x	0.96x	5.15x	2.9%	1.71B
BHP GROUP LIMITED	12.78x	2.81x	5.54x	4.02%	129B
RIO TINTO PLC	10.3x	2.22x	5.26x	5.96%	101B
SAUDI ARABIAN MINING COMPANY (MA'ADEN)	32.89x	6.62x	16.54x	-.--%	56.91B
GLENCORE PLC	23.67x	0.37x	6.26x	2.57%	48.41B
GRUPO MÉXICO, S.A.B. DE C.V.	11.94x	2.72x	5.2x	4.72%	47.16B
ANGLO AMERICAN PLC	36.2x	2.08x	6.41x	1.34%	31.8B
HINDUSTAN ZINC LIMITED	17.89x	5.5x	10.79x	7.1%	21.46B
VEDANTA LIMITED	10.36x	1.48x	4.9x	6.94%	20.17B
TECK RESOURCES LIMITED	23.15x	2.49x	6.15x	1.01%	18.95B
Average	16.82x	2.73x	7.22x	3.66%	47.65B
Weighted average by Cap.	17.70x	2.88x	7.13x	3.83%