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 12,295 - -
Change - -17.29% -0.87% 142.32% 222.29% 29.33% - -
Enterprise Value (EV) 1 1,462 1,228 1,217 2,950 9,506 11,874 9,925 6,438
Change - -16.02% -0.87% 142.32% 222.29% 24.9% -16.41% -35.13%
P/E -5.87x -17.1x 13.3x 3.44x 14.5x 9.23x 8.02x 7.15x
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 3.16x 2.88x 2.9x
EV / Revenue 1.27x 0.9x 1.18x 1.81x 3.33x 3.05x 2.32x 1.52x
EV / EBITDA 4.11x 2.83x 3.6x 3.78x 6.13x 5.11x 3.94x 2.2x
EV / EBIT 103x 6.4x 10.1x 5.83x 8.42x 6.13x 4.35x 3.16x
EV / FCF -3.95x -3.68x -1.57x -3,277x 11.4x 7.71x 5.83x 3.96x
FCF Yield -25.3% -27.2% -63.7% -0.03% 8.79% 13% 17.2% 25.3%
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 21.53 21.53 21.53
Nbr of stocks (in thousands) 476,877 478,962 481,300 571,215 575,475 571,000 - -
Announcement Date 23/02/22 16/02/23 15/02/24 20/02/25 17/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.4x5x7.85x0.79% 139B
17.18x6.76x9.44x0.75% 109B
13.78x3.47x5.17x1.78% 77.87B
32.2x19.37x22.66x0.49% 71.74B
15.2x4.87x6.78x3.41% 60.44B
11.29x3.88x5.84x0.46% 38.58B
19.18x4.04x8.42x2.04% 24.92B
23.05x11.97x14.71x0.71% 22.79B
15.67x4.47x8.61x - 22.83B
Average 17.88x 7.09x 9.94x 1.3% 63.03B
Weighted average by Cap. 17.34x 7.07x 9.74x 1.21%

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. IAG Stock
  5. Valuation IAMGOLD Corporation