Valuation Eramet

Stocks

Market Closed - Euronext Paris Other stock markets 19:55:00 17/07/2026 +04			5-day change	1st Jan Change
42.52 ^EUR	-2.34%		-3.58%	-26.24%

07-07	Harfang Exploration Inc. Signs Letter of Intent with Eramet Group to Advance the Serpent Project in Québec	CI
07-01	Julien Burdeau Appointed President of Eramet Ideas

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	1,212	-	-
Change	-	7.91%	-8.36%	-24.51%	6.12%	-25.87%	-	-
Enterprise Value (EV) ¹	3,000	2,571	2,655	2,838	3,570	3,060	3,007	2,828
Change	-	-14.3%	3.26%	6.89%	25.81%	-14.29%	-1.74%	-5.95%
P/E	6.9x	3.25x	18.9x	108x	-3.46x	-6.79x	17.9x	7.01x
PBR	1.89x	1.37x	1.29x	1.07x	2.29x	1.62x	1.37x	1.31x
PEG	-	0x	-0.2x	-1.2x	0x	0.1x	-0x	0x
Capitalization / Revenue	0.56x	0.44x	0.63x	0.53x	0.59x	0.38x	0.34x	0.33x
EV / Revenue	0.82x	0.51x	0.82x	0.97x	1.3x	0.96x	0.85x	0.77x
EV / EBITDA	2.85x	1.66x	7.65x	7.65x	9.6x	6.4x	4.27x	3.72x
EV / EBIT	3.83x	2.01x	20.9x	29.3x	325x	11.1x	6.6x	5.84x
EV / FCF	7.48x	4.39x	-5.71x	-3.9x	-4.81x	-11.2x	-84x	44.6x
FCF Yield	13.4%	22.8%	-17.5%	-25.6%	-20.8%	-8.93%	-1.19%	2.24%
Dividend per Share ²	2.5	3.5	1.5	1.5	-	-	0.498	0.75
Rate of return	3.47%	4.17%	2.1%	2.77%	-	-	1.17%	1.76%
EPS ²	10.42	25.81	3.79	0.5	-16.67	-6.259	2.375	6.062
Distribution rate	24%	13.6%	39.6%	300%	-	-	21%	12.4%
Net sales ¹	3,668	5,014	3,251	2,933	2,753	3,171	3,546	3,666
EBITDA ¹	1,051	1,553	347	371	372	478.3	704.7	759.4
EBIT ¹	784	1,280	127	97	11	274.5	455.9	484.1
Net income ¹	298	740	109	14	-477	-171.1	62.77	84.65
Net Debt ¹	936	344	614	1,297	1,935	1,848	1,795	1,616
Reference price ²	71.95	83.85	71.50	54.15	57.65	42.52	42.52	42.52
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

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	-6.79x	0.96x	6.4x	-.--%	1.39B
BHP GROUP LIMITED	18x	3.7x	6.59x	3.84%	204B
RIO TINTO PLC	10.85x	2.67x	5.72x	5.4%	155B
GRUPO MÉXICO, S.A.B. DE C.V.	13.45x	3.94x	6.55x	3.48%	89.15B
GLENCORE PLC	12.03x	0.41x	5.79x	3.26%	81.44B
SAUDI ARABIAN MINING COMPANY (MAADEN)	22.29x	6x	13.92x	-.--%	58.04B
ANGLO AMERICAN PLC	25.61x	2.72x	6.98x	1.37%	49.01B
TECK RESOURCES LIMITED	14.37x	2.73x	5.66x	0.7%	26.99B
FRESNILLO PLC	10.32x	3.52x	5.23x	5.44%	24.21B
HINDUSTAN ZINC LIMITED	12.35x	4.35x	7.64x	4.43%	22.74B
Average	13.25x	3.10x	7.05x	2.79%	71.24B
Weighted average by Cap.	15.44x	3.22x	6.88x	3.53%