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 8,479 - -
Change - -17.29% -0.87% 142.32% 222.29% -10.8% - -
Enterprise Value (EV) 1 1,462 1,228 1,217 2,950 9,506 8,113 6,763 5,805
Change - -16.02% -0.87% 142.32% 222.29% -14.65% -16.64% -14.16%
P/E -5.87x -17.1x 13.3x 3.44x 14.5x 5.78x 5.06x 5.3x
PBR 0.66x 0.58x - - - - - -
PEG - 0.2x -0x 0x -0.6x 0x 0.4x -1.16x
Capitalization / Revenue 1.29x 0.9x 1.18x 1.81x 3.33x 2.24x 1.88x 2.05x
EV / Revenue 1.27x 0.9x 1.18x 1.81x 3.33x 2.14x 1.5x 1.4x
EV / EBITDA 4.11x 2.83x 3.6x 3.78x 6.13x 3.5x 2.67x 2.39x
EV / EBIT 103x 6.4x 10.1x 5.83x 8.42x 4.55x 2.71x 2.6x
EV / FCF -3.95x -3.68x -1.57x -3,277x 11.4x 5.06x 4x 4.19x
FCF Yield -25.3% -27.2% -63.7% -0.03% 8.79% 19.8% 25% 23.9%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.53 -0.15 0.19 1.5 1.14 2.539 2.9 2.767
Distribution rate - - - - - - - -
Net sales 1 1,152 1,364 1,034 1,633 2,853 3,790 4,519 4,137
EBITDA 1 355.7 434 338.5 780.6 1,550 2,318 2,532 2,428
EBIT 1 14.2 192 121.1 505.6 1,130 1,782 2,495 2,234
Net income 1 -254.4 -70.1 94.3 819.6 664.4 1,206 1,629 1,556
Net Debt 1 -22.5 - - - - -366 -1,716 -2,674
Reference price 2 3.11 2.56 2.53 5.16 16.52 14.67 14.67 14.67
Nbr of stocks (in thousands) 476,877 478,962 481,300 571,215 575,475 578,000 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
5.78x2.14x3.5x-.--% 8.48B
9.88x3.47x5.46x1.12% 98.19B
11.37x4.33x5.96x1.16% 72.57B
10.3x2.74x3.95x2.3% 62.27B
22.73x13.47x16.17x0.69% 50.72B
8.99x3.04x4.49x5.09% 40.28B
8.27x2.64x4.13x0.63% 28.54B
16.92x3.81x7.08x2.58% 19.84B
18.56x9.18x11.01x0.96% 17.05B
10.96x2.84x4.56x - 15.65B
Average 12.38x 4.77x 6.63x 1.61% 41.36B
Weighted average by Cap. 12.24x 4.84x 6.68x 1.67%

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. Valuation IAMGOLD Corporation