|
Real-time Estimate
Tradegate
13:40:21 11/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 44.92 EUR | -3.98% |
|
+3.10% | -18.87% |
| 09-10 | Analyst calls lift stocks even as solid results come in below expectations |  |
| 09-10 | Eramet restarts nickel mine in Indonesia | RE |
Company Valuation: Eramet
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,064 | 2,227 | 2,041 | 1,541 | 1,635 | 1,302 | - | - |
| Change | - | 7.91% | -8.36% | -24.51% | 6.12% | -20.36% | - | - |
| Enterprise Value (EV) 1 | 3,000 | 2,571 | 2,655 | 2,838 | 3,570 | 2,779 | 3,061 | 2,910 |
| Change | - | -14.3% | 3.26% | 6.89% | 25.81% | -22.16% | 10.13% | -4.92% |
| P/E | 6.9x | 3.25x | 18.9x | 108x | -3.46x | -4.42x | 22.3x | 6.8x |
| PBR | 1.89x | 1.37x | 1.29x | 1.07x | 2.29x | 1.64x | 1.91x | 1.43x |
| PEG | - | 0x | -0.2x | -1.2x | 0x | 0.1x | -0x | 0x |
| Capitalization / Revenue | 0.56x | 0.44x | 0.63x | 0.53x | 0.59x | 0.4x | 0.36x | 0.36x |
| EV / Revenue | 0.82x | 0.51x | 0.82x | 0.97x | 1.3x | 0.86x | 0.85x | 0.8x |
| EV / EBITDA | 2.85x | 1.66x | 7.65x | 7.65x | 9.6x | 5.76x | 4.22x | 3.89x |
| EV / EBIT | 3.83x | 2.01x | 20.9x | 29.3x | 325x | 10.8x | 6.09x | 6.34x |
| EV / FCF | 7.48x | 4.39x | -5.71x | -3.9x | -4.81x | -11.6x | -84.3x | 55.9x |
| FCF Yield | 13.4% | 22.8% | -17.5% | -25.6% | -20.8% | -8.62% | -1.19% | 1.79% |
| Dividend per Share 2 | 2.5 | 3.5 | 1.5 | 1.5 | - | - | 0.25 | 0.5 |
| Rate of return | 3.47% | 4.17% | 2.1% | 2.77% | - | - | 0.55% | 1.09% |
| EPS 2 | 10.42 | 25.81 | 3.79 | 0.5 | -16.67 | -10.35 | 2.047 | 6.715 |
| Distribution rate | 24% | 13.6% | 39.6% | 300% | - | - | 12.2% | 7.45% |
| Net sales 1 | 3,668 | 5,014 | 3,251 | 2,933 | 2,753 | 3,223 | 3,589 | 3,658 |
| EBITDA 1 | 1,051 | 1,553 | 347 | 371 | 372 | 482.5 | 725.1 | 748.2 |
| EBIT 1 | 784 | 1,280 | 127 | 97 | 11 | 258 | 502.5 | 459.1 |
| Net income 1 | 298 | 740 | 109 | 14 | -477 | -296.2 | 53.19 | 113 |
| Net Debt 1 | 936 | 344 | 614 | 1,297 | 1,935 | 1,477 | 1,759 | 1,608 |
| Reference price 2 | 71.95 | 83.85 | 71.50 | 54.15 | 57.65 | 45.68 | 45.68 | 45.68 |
| Nbr of stocks (in thousands) | 28,683 | 26,558 | 28,542 | 28,451 | 28,359 | 28,502 | - | - |
| Announcement Date | 23/02/22 | 22/02/23 | 21/02/24 | 19/02/25 | 18/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.4x | 4.17x | 7.49x | 3.34% | 231B | |
| 11.74x | 2.93x | 6.35x | 5.01% | 171B | |
| 15.22x | 4.38x | 7.22x | 3.13% | 101B | |
| 13.17x | 0.4x | 6.52x | 3.17% | 95.22B | |
| 27.65x | 6.69x | 17.74x | -.--% | 68.23B | |
| 56.16x | 3.18x | 7.79x | 2.28% | 57.57B | |
| 15.31x | 3.11x | 6.17x | 0.59% | 32.38B | |
| 13.32x | 4.32x | 6.56x | 4.39% | 29.5B | |
| 13.38x | 4.8x | 8.49x | 3.83% | 26.24B | |
| Average | 20.37x | 3.77x | 8.26x | 2.86% | 90.28B | |
| Weighted average by Cap. | 18.69x | 3.62x | 7.93x | 3.23% |
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
- Stock Market
- Stocks
- ERA Stock
- ER7 Stock
- Valuation Eramet
Select your edition
All financial news and data tailored to specific country editions
