Company Valuation: IAMGOLD Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,485 1,228 1,217 2,950 9,506 12,295 - -
Change - -17.29% -0.87% 142.32% 222.29% 29.33% - -
Enterprise Value (EV) 1 1,462 1,228 1,217 2,950 9,506 11,874 9,925 6,438
Change - -16.02% -0.87% 142.32% 222.29% 24.9% -16.41% -35.13%
P/E -5.87x -17.1x 13.3x 3.44x 14.5x 9.23x 8.02x 7.15x
PBR 0.66x 0.58x - - - - - -
PEG - 0.2x -0x 0x -0.6x 0x 0.5x 0.6x
Capitalization / Revenue 1.29x 0.9x 1.18x 1.81x 3.33x 3.16x 2.88x 2.9x
EV / Revenue 1.27x 0.9x 1.18x 1.81x 3.33x 3.05x 2.32x 1.52x
EV / EBITDA 4.11x 2.83x 3.6x 3.78x 6.13x 5.11x 3.94x 2.2x
EV / EBIT 103x 6.4x 10.1x 5.83x 8.42x 6.13x 4.35x 3.16x
EV / FCF -3.95x -3.68x -1.57x -3,277x 11.4x 7.71x 5.83x 3.96x
FCF Yield -25.3% -27.2% -63.7% -0.03% 8.79% 13% 17.2% 25.3%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.53 -0.15 0.19 1.5 1.14 2.333 2.683 3.013
Distribution rate - - - - - - - -
Net sales 1 1,152 1,364 1,034 1,633 2,853 3,897 4,271 4,239
EBITDA 1 355.7 434 338.5 780.6 1,550 2,324 2,516 2,925
EBIT 1 14.2 192 121.1 505.6 1,130 1,936 2,283 2,038
Net income 1 -254.4 -70.1 94.3 819.6 664.4 1,293 1,396 1,316
Net Debt 1 -22.5 - - - - -421.6 -2,370 -5,857
Reference price 2 3.11 2.56 2.53 5.16 16.52 21.53 21.53 21.53
Nbr of stocks (in thousands) 476,877 478,962 481,300 571,215 575,475 571,000 - -
Announcement Date 2/23/22 2/16/23 2/15/24 2/20/25 2/17/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.33x4.98x7.81x0.8% 138B
17.07x6.71x9.37x0.76% 108B
13.67x3.43x5.1x1.8% 77.24B
31.76x19.11x22.35x0.5% 70.76B
15.16x4.85x6.76x3.42% 60.29B
11.2x3.85x5.79x0.46% 38.3B
18.99x3.98x8.31x2.06% 24.59B
22.8x11.84x14.55x0.72% 22.55B
15.13x4.31x8.29x - 22.04B
Average 17.68x 7.01x 9.81x 1.31% 62.49B
Weighted average by Cap. 17.16x 6.99x 9.63x 1.22%

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

  1. Stock Market
  2. Stocks
  3. IMG Stock
  4. IAG Stock
  5. Valuation IAMGOLD Corporation