Valuation Eramet

Equities

Market Closed - Euronext Paris Other stock markets 19:55:00 11/05/2026 +04			5-day change	1st Jan Change
60.00 ^EUR	+3.27%		-0.83%	+4.08%

04-27	Nickel hits near two-year high on Indonesia supply fears	RE
04-27	Nickel gains on Indonesia supply curbs, sulphur shortage	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,064	2,227	2,041	1,541	1,635	1,710	-	-
Change	-	7.91%	-8.36%	-24.51%	6.12%	4.6%	-	-
Enterprise Value (EV) ¹	3,000	2,571	2,655	2,838	3,570	3,559	3,511	3,444
Change	-	-14.3%	3.26%	6.89%	25.81%	-0.3%	-1.36%	-1.9%
P/E ratio	6.9x	3.25x	18.9x	108x	-3.46x	-9.39x	23.6x	27.5x
PBR	1.89x	1.37x	1.29x	1.07x	2.29x	2.76x	2x	1.76x
PEG	-	0x	-0.2x	-1.2x	0x	0.2x	-0x	-1.9x
Capitalization / Revenue	0.56x	0.44x	0.63x	0.53x	0.59x	0.54x	0.48x	0.46x
EV / Revenue	0.82x	0.51x	0.82x	0.97x	1.3x	1.13x	0.99x	0.92x
EV / EBITDA	2.85x	1.66x	7.65x	7.65x	9.6x	7.45x	5x	4.82x
EV / EBIT	3.83x	2.01x	20.9x	29.3x	325x	13x	7.77x	6.59x
EV / FCF	7.48x	4.39x	-5.71x	-3.9x	-4.81x	-12.9x	-75.3x	54.8x
FCF Yield	13.4%	22.8%	-17.5%	-25.6%	-20.8%	-7.77%	-1.33%	1.82%
Dividend per Share ²	2.5	3.5	1.5	1.5	-	0.044	0.498	1.5
Rate of return	3.47%	4.17%	2.1%	2.77%	-	0.07%	0.83%	2.5%
EPS ²	10.42	25.81	3.79	0.5	-16.67	-6.391	2.542	2.18
Distribution rate	24%	13.6%	39.6%	300%	-	-0.69%	19.6%	68.8%
Net sales ¹	3,668	5,014	3,251	2,933	2,753	3,158	3,529	3,744
EBITDA ¹	1,051	1,553	347	371	372	477.8	702.3	715
EBIT ¹	784	1,280	127	97	11	273.3	451.9	523
Net income ¹	298	740	109	14	-477	-172.8	67.47	83
Net Debt ¹	936	344	614	1,297	1,935	1,849	1,801	1,734
Reference price ²	71.95	83.85	71.50	54.15	57.65	60.00	60.00	60.00
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	-9.09x	1.11x	7.34x	-.--%	1.95B
BHP GROUP LIMITED	16.64x	3.93x	7.04x	3.57%	213B
RIO TINTO PLC	12.63x	3.06x	6.54x	4.64%	180B
GRUPO MÉXICO, S.A.B. DE C.V.	13.75x	4.2x	7.22x	3.72%	93.13B
GLENCORE PLC	14.06x	0.44x	6.25x	2.62%	89.91B
SAUDI ARABIAN MINING COMPANY (MAADEN)	23.34x	5.91x	15.14x	0.05%	68.81B
ANGLO AMERICAN PLC	30.52x	3.06x	7.96x	1.23%	56.2B
FRESNILLO PLC	13.84x	4.96x	7.16x	3.78%	35.87B
TECK RESOURCES LIMITED	17.98x	3.31x	7.1x	0.59%	31.74B
HINDUSTAN ZINC LIMITED	20.09x	6.8x	12.54x	3.23%	28.41B
Average	15.38x	3.68x	8.43x	2.34%	79.9B
Weighted average by Cap.	16.65x	3.60x	7.83x	3.12%