Valuation Eramet

Stocks

Real-time Euronext Paris Other stock markets 21:05:01 30/07/2026 HKT			5-day change	1st Jan Change
42.68 ^EUR	+0.38%		+0.66%	-25.97%

07-30	Eramet's EBITDA jumps 45% in the first half of 2026
07-29	ERAMET S.A. Reports Earnings Results for the Half Year Ended June 30, 2026	CI

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	2,828	3,002	2,828
Change	-	-14.3%	3.26%	6.89%	25.81%	-20.79%	6.16%	-5.81%
P/E	6.9x	3.25x	18.9x	108x	-3.46x	-6.01x	18.8x	4.77x
PBR	1.89x	1.37x	1.29x	1.07x	2.29x	1.2x	1.55x	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	0.37x	0.34x	0.33x
EV / Revenue	0.82x	0.51x	0.82x	0.97x	1.3x	0.86x	0.84x	0.77x
EV / EBITDA	2.85x	1.66x	7.65x	7.65x	9.6x	5.18x	4.13x	3.72x
EV / EBIT	3.83x	2.01x	20.9x	29.3x	325x	10.7x	5.83x	5.84x
EV / FCF	7.48x	4.39x	-5.71x	-3.9x	-4.81x	-10.4x	-83.9x	44.6x
FCF Yield	13.4%	22.8%	-17.5%	-25.6%	-20.8%	-9.66%	-1.19%	2.24%
Dividend per Share ²	2.5	3.5	1.5	1.5	-	-	-	0.75
Rate of return	3.47%	4.17%	2.1%	2.77%	-	-	-	1.76%
EPS ²	10.42	25.81	3.79	0.5	-16.67	-7.08	2.261	8.913
Distribution rate	24%	13.6%	39.6%	300%	-	-	-	8.41%
Net sales ¹	3,668	5,014	3,251	2,933	2,753	3,306	3,574	3,666
EBITDA ¹	1,051	1,553	347	371	372	546	727.1	759.4
EBIT ¹	784	1,280	127	97	11	265	514.6	484.1
Net income ¹	298	740	109	14	-477	-202.9	53.18	158.9
Net Debt ¹	936	344	614	1,297	1,935	1,616	1,790	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	23/2/22	22/2/23	21/2/24	19/2/25	18/2/26	-	-	-

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	6.22x	-.--%	1.38B
BHP GROUP LIMITED	19.38x	3.82x	6.82x	3.77%	212B
RIO TINTO PLC	11.67x	2.73x	5.94x	5.22%	159B
GRUPO MÉXICO, S.A.B. DE C.V.	14.32x	4.06x	6.73x	3.52%	91.91B
GLENCORE PLC	12.26x	0.41x	5.85x	3.32%	81.06B
SAUDI ARABIAN MINING COMPANY (MAADEN)	22.57x	6.06x	14.15x	-.--%	58.78B
ANGLO AMERICAN PLC	28.93x	2.85x	7.33x	1.29%	51.27B
TECK RESOURCES LIMITED	13.35x	2.77x	5.51x	0.68%	28.16B
FRESNILLO PLC	10.39x	3.51x	5.18x	5.88%	24.29B
HINDUSTAN ZINC LIMITED	12.21x	4.37x	7.77x	4.16%	23.71B
Average	13.83x	3.15x	7.15x	2.78%	73.12B
Weighted average by Cap.	16.39x	3.31x	7.06x	3.48%