|
Market Closed -
Euronext Paris
19:55:00 16/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 37.36 EUR | +2.24% |
|
-17.56% | -35.20% |
| 10-13 | Eramet: A rights issue with unwilling takers, except one |  |
| 10-13 | Eramet: French state becomes largest shareholder, stock plunges despite €500m capital increase |  |
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 | 1,065 | - | - |
| Change | - | 7.91% | -8.36% | -24.51% | 6.12% | -34.87% | - | - |
| Enterprise Value (EV) 1 | 3,000 | 2,571 | 2,655 | 2,838 | 3,570 | 2,802 | 2,843 | 2,680 |
| Change | - | -14.3% | 3.26% | 6.89% | 25.81% | -21.51% | 1.47% | -5.75% |
| P/E | 6.9x | 3.25x | 18.9x | 108x | -3.46x | -4.2x | 15x | 5.93x |
| PBR | 1.89x | 1.37x | 1.29x | 1.07x | 2.29x | 1.02x | 1.18x | 0.97x |
| PEG | - | 0x | -0.2x | -1.2x | 0x | 0.1x | -0x | 0x |
| Capitalization / Revenue | 0.56x | 0.44x | 0.63x | 0.53x | 0.59x | 0.33x | 0.3x | 0.29x |
| EV / Revenue | 0.82x | 0.51x | 0.82x | 0.97x | 1.3x | 0.88x | 0.8x | 0.73x |
| EV / EBITDA | 2.85x | 1.66x | 7.65x | 7.65x | 9.6x | 6.17x | 4.08x | 3.74x |
| EV / EBIT | 3.83x | 2.01x | 20.9x | 29.3x | 325x | 10.9x | 6.58x | 6.46x |
| EV / FCF | 7.48x | 4.39x | -5.71x | -3.9x | -4.81x | -11.7x | -78.3x | 51.5x |
| FCF Yield | 13.4% | 22.8% | -17.5% | -25.6% | -20.8% | -8.55% | -1.28% | 1.94% |
| Dividend per Share 2 | 2.5 | 3.5 | 1.5 | 1.5 | - | - | 0.312 | 0.5625 |
| Rate of return | 3.47% | 4.17% | 2.1% | 2.77% | - | - | 0.84% | 1.51% |
| EPS 2 | 10.42 | 25.81 | 3.79 | 0.5 | -16.67 | -8.89 | 2.496 | 6.302 |
| Distribution rate | 24% | 13.6% | 39.6% | 300% | - | - | 12.5% | 8.93% |
| Net sales 1 | 3,668 | 5,014 | 3,251 | 2,933 | 2,753 | 3,179 | 3,572 | 3,647 |
| EBITDA 1 | 1,051 | 1,553 | 347 | 371 | 372 | 454 | 696.3 | 716.4 |
| EBIT 1 | 784 | 1,280 | 127 | 97 | 11 | 258.1 | 432.1 | 415.1 |
| Net income 1 | 298 | 740 | 109 | 14 | -477 | -311.1 | 90.05 | 113 |
| Net Debt 1 | 936 | 344 | 614 | 1,297 | 1,935 | 1,737 | 1,778 | 1,615 |
| Reference price 2 | 71.95 | 83.85 | 71.50 | 54.15 | 57.65 | 37.36 | 37.36 | 37.36 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -4.2x | 0.88x | 6.17x | -.--% | 1.2B | |
| 16.31x | 3.79x | 6.88x | 3.59% | 212B | |
| 11.32x | 2.65x | 5.84x | 5.28% | 154B | |
| 15.6x | 4.49x | 7.41x | 3.05% | 103B | |
| 12.06x | 0.39x | 6.26x | 3% | 91.3B | |
| 26.37x | 6.21x | 16.57x | -.--% | 62.06B | |
| 100.58x | 3.15x | 7.81x | 1.15% | 57.85B | |
| 14.91x | 3.05x | 6.01x | 0.55% | 31.71B | |
| 12.3x | 3.99x | 6.04x | 4.98% | 26.73B | |
| 11.93x | 4.32x | 7.52x | 3.99% | 24.04B | |
| Average | 21.72x | 3.29x | 7.65x | 2.56% | 76.48B | |
| Weighted average by Cap. | 21.52x | 3.38x | 7.48x | 3.24% |
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
- Valuation Eramet
Select your edition
All financial news and data tailored to specific country editions
