Valuation Eramet

Equities

Real-time Euronext Paris Other stock markets 05:33:08 2026-03-11 EDT			5-day change	1st Jan Change
55.80 ^EUR	-0.27%		-1.59%	-3.21%

03-03	Moody's Lowers Eramet's Rating on Operating Performance Slowdown; Outlook Changed to Stable	MT
02-26	Fire causes Eramet to halt Senegal mineral sands output from end of March	RE

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	1,587	1,587	-
Change	-	81.72%	7.91%	-8.36%	-24.51%	2.99%	0%	-
Enterprise Value (EV) ¹	2,469	3,000	2,571	2,655	2,838	3,661	3,158	3,538
Change	-	21.51%	-14.3%	3.26%	6.89%	29.03%	-13.76%	12.05%
P/E ratio	-1.69x	6.9x	3.25x	18.9x	108x	-3.46x	-7.11x	23.8x
PBR	1.49x	1.89x	1.37x	1.29x	1.07x	1.48x	1.48x	1.34x
PEG	-	-0x	0x	-0.2x	-1.2x	0x	0.5x	-0x
Capitalization / Revenue	0.32x	0.56x	0.44x	0.63x	0.53x	0.59x	0.49x	0.41x
EV / Revenue	0.69x	0.82x	0.51x	0.82x	0.97x	1.27x	0.98x	0.91x
EV / EBITDA	6.2x	2.85x	1.66x	7.65x	7.65x	10.9x	5.44x	4.88x
EV / EBIT	23.3x	3.83x	2.01x	20.9x	29.3x	67.7x	11.1x	8.67x
EV / FCF	-48.4x	7.48x	4.39x	-5.71x	-3.9x	-5.59x	-21.6x	39x
FCF Yield	-2.07%	13.4%	22.8%	-17.5%	-25.6%	-17.9%	-4.62%	2.56%
Dividend per Share ²	-	2.5	3.5	1.5	1.5	0.316	-	1.655
Rate of return	-	3.47%	4.17%	2.1%	2.77%	0.56%	-	2.96%
EPS ²	-25.46	10.42	25.81	3.79	0.5	-16.67	-7.872	2.352
Distribution rate	-	24%	13.6%	39.6%	300%	-3.48%	-	70.4%
Net sales ¹	3,553	3,668	5,014	3,251	2,933	2,753	3,212	3,867
EBITDA ¹	398	1,051	1,553	347	371	372	580.3	724.8
EBIT ¹	106	784	1,280	127	97	11	285.7	408
Net income ¹	-675	298	740	109	14	-477	-216.2	61
Net Debt ¹	1,333	936	344	614	1,297	2,075	1,571	1,951
Reference price ²	42.92	71.95	83.85	71.50	54.15	55.95	55.95	55.95
Nbr of stocks (in thousands)	26,459	28,683	26,558	28,542	28,451	28,359	28,359	-
Announcement Date	2/16/21	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	-6.15x	1.27x	10.88x	0.56%	1.85B
BHP GROUP LIMITED	13.93x	3.47x	6.16x	4.01%	186B
RIO TINTO PLC	11.51x	2.8x	6.04x	5.03%	156B
GRUPO MÉXICO, S.A.B. DE C.V.	19.5x	4.93x	8.99x	2.65%	88.77B
GLENCORE PLC	15.99x	0.46x	6.47x	2.63%	82.25B
SAUDI ARABIAN MINING COMPANY (MAADEN)	33.73x	7.6x	18.44x	-.--%	71.35B
ANGLO AMERICAN PLC	25.73x	2.7x	7.17x	2.59%	48.04B
FRESNILLO PLC	32.56x	8.29x	13.96x	2.03%	37.6B
VEDANTA LIMITED	13.95x	2.08x	6.38x	5.03%	30.7B
HINDUSTAN ZINC LIMITED	18.93x	6.35x	11.66x	3.78%	27.14B
Average	17.97x	3.99x	9.61x	2.83%	72.97B
Weighted average by Cap.	18.13x	3.81x	8.41x	3.35%