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 8,174 - -
Change - -17.29% -0.87% 142.32% 222.29% -14.01% - -
Enterprise Value (EV) 1 1,462 1,228 1,217 2,950 9,506 7,808 6,458 5,500
Change - -16.02% -0.87% 142.32% 222.29% -17.86% -17.29% -14.83%
P/E -5.87x -17.1x 13.3x 3.44x 14.5x 5.57x 4.88x 5.11x
PBR 0.66x 0.58x - - - - - -
PEG - 0.2x -0x 0x -0.6x 0x 0.3x -1.11x
Capitalization / Revenue 1.29x 0.9x 1.18x 1.81x 3.33x 2.16x 1.81x 1.98x
EV / Revenue 1.27x 0.9x 1.18x 1.81x 3.33x 2.06x 1.43x 1.33x
EV / EBITDA 4.11x 2.83x 3.6x 3.78x 6.13x 3.37x 2.55x 2.27x
EV / EBIT 103x 6.4x 10.1x 5.83x 8.42x 4.38x 2.59x 2.46x
EV / FCF -3.95x -3.68x -1.57x -3,277x 11.4x 4.87x 3.82x 3.97x
FCF Yield -25.3% -27.2% -63.7% -0.03% 8.79% 20.5% 26.2% 25.2%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.53 -0.15 0.19 1.5 1.14 2.539 2.9 2.767
Distribution rate - - - - - - - -
Net sales 1 1,152 1,364 1,034 1,633 2,853 3,790 4,519 4,137
EBITDA 1 355.7 434 338.5 780.6 1,550 2,318 2,532 2,428
EBIT 1 14.2 192 121.1 505.6 1,130 1,782 2,495 2,234
Net income 1 -254.4 -70.1 94.3 819.6 664.4 1,206 1,629 1,556
Net Debt 1 -22.5 - - - - -366 -1,716 -2,674
Reference price 2 3.11 2.56 2.53 5.16 16.52 14.14 14.14 14.14
Nbr of stocks (in thousands) 476,877 478,962 481,300 571,215 575,475 578,000 - -
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.($)
9.66x3.46x5.39x1.12% 98.74B
11.26x4.39x6.15x1.15% 73.56B
10.04x2.71x3.85x2.33% 61.45B
23.15x13.49x16.11x0.71% 49.37B
9.12x3.07x4.51x5.11% 40.49B
7.79x2.55x3.94x0.66% 27.33B
16.43x3.8x6.93x2.6% 19.89B
18.24x8.8x10.56x0.97% 16.83B
11.04x2.78x4.49x - 15.42B
Average 12.97x 5.01x 6.88x 1.83% 44.79B
Weighted average by Cap. 12.23x 4.86x 6.68x 1.72%

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. IAL Stock
  5. Valuation IAMGOLD Corporation