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 12,475 - -
Change - -17.29% -0.87% 142.32% 222.29% 31.23% - -
Enterprise Value (EV) 1 1,462 1,228 1,217 2,950 9,506 12,054 10,105 6,618
Change - -16.02% -0.87% 142.32% 222.29% 26.79% -16.16% -34.51%
P/E -5.87x -17.1x 13.3x 3.44x 14.5x 9.36x 8.14x 7.25x
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 3.2x 2.92x 2.94x
EV / Revenue 1.27x 0.9x 1.18x 1.81x 3.33x 3.09x 2.37x 1.56x
EV / EBITDA 4.11x 2.83x 3.6x 3.78x 6.13x 5.19x 4.02x 2.26x
EV / EBIT 103x 6.4x 10.1x 5.83x 8.42x 6.23x 4.43x 3.25x
EV / FCF -3.95x -3.68x -1.57x -3,277x 11.4x 7.83x 5.94x 4.07x
FCF Yield -25.3% -27.2% -63.7% -0.03% 8.79% 12.8% 16.8% 24.6%
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 21.85 21.85 21.85
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.($)
9.54x3.1x5.18x-.--% 12.48B
13.39x4.97x7.81x0.79% 139B
17.38x6.84x9.55x0.75% 110B
13.9x3.52x5.24x1.75% 79.28B
32.71x19.67x23.01x0.49% 72.87B
15.46x4.95x6.83x3.37% 61.49B
11.44x3.94x5.93x0.45% 39.12B
19.22x4.03x8.41x2.04% 24.84B
22.6x11.73x14.42x0.73% 22.35B
14.73x4.19x8.06x - 21.46B
Average 17.04x 6.69x 9.44x 1.15% 58.28B
Weighted average by Cap. 17.29x 7.04x 9.69x 1.17%

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