|
Market Closed -
Euronext Paris
23:55:00 14/08/2026 HKT
|
5-day change | 1st Jan Change | ||
| 46.08 EUR | -0.99% |
|
-2.37% | -20.07% |
| 08-06 | Copper slips from 12-week high as elevated prices curb Chinese demand | RE |
| 07-31 | Eramet: A massive H1 EBITDA beat, but management still has key to-dos |  |
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 | 1,313 | - | - |
| Change | - | 7.91% | -8.36% | -24.51% | 6.12% | -19.67% | - | - |
| Enterprise Value (EV) 1 | 3,000 | 2,571 | 2,655 | 2,838 | 3,570 | 2,790 | 3,072 | 2,921 |
| Change | - | -14.3% | 3.26% | 6.89% | 25.81% | -21.84% | 10.09% | -4.91% |
| P/E | 6.9x | 3.25x | 18.9x | 108x | -3.46x | -4.45x | 26.8x | 6.86x |
| PBR | 1.89x | 1.37x | 1.29x | 1.07x | 2.29x | 2.12x | 1.93x | 1.44x |
| PEG | - | 0x | -0.2x | -1.2x | 0x | 0.1x | -0x | 0x |
| Capitalization / Revenue | 0.56x | 0.44x | 0.63x | 0.53x | 0.59x | 0.4x | 0.37x | 0.36x |
| EV / Revenue | 0.82x | 0.51x | 0.82x | 0.97x | 1.3x | 0.85x | 0.86x | 0.8x |
| EV / EBITDA | 2.85x | 1.66x | 7.65x | 7.65x | 9.6x | 5.03x | 4.24x | 3.9x |
| EV / EBIT | 3.83x | 2.01x | 20.9x | 29.3x | 325x | 10.8x | 6.11x | 6.36x |
| EV / FCF | 7.48x | 4.39x | -5.71x | -3.9x | -4.81x | -11.6x | -84.6x | 56.1x |
| FCF Yield | 13.4% | 22.8% | -17.5% | -25.6% | -20.8% | -8.59% | -1.18% | 1.78% |
| Dividend per Share 2 | 2.5 | 3.5 | 1.5 | 1.5 | - | - | 0.25 | 0.75 |
| Rate of return | 3.47% | 4.17% | 2.1% | 2.77% | - | - | 0.54% | 1.63% |
| EPS 2 | 10.42 | 25.81 | 3.79 | 0.5 | -16.67 | -10.35 | 1.717 | 6.715 |
| Distribution rate | 24% | 13.6% | 39.6% | 300% | - | - | 14.6% | 11.2% |
| Net sales 1 | 3,668 | 5,014 | 3,251 | 2,933 | 2,753 | 3,287 | 3,589 | 3,658 |
| EBITDA 1 | 1,051 | 1,553 | 347 | 371 | 372 | 554.6 | 725.1 | 748.2 |
| EBIT 1 | 784 | 1,280 | 127 | 97 | 11 | 258 | 502.5 | 459.1 |
| Net income 1 | 298 | 740 | 109 | 14 | -477 | -296.2 | 36.29 | 113 |
| Net Debt 1 | 936 | 344 | 614 | 1,297 | 1,935 | 1,477 | 1,759 | 1,608 |
| Reference price 2 | 71.95 | 83.85 | 71.50 | 54.15 | 57.65 | 46.08 | 46.08 | 46.08 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -4.45x | 0.85x | 5.03x | -.--% | 1.52B | |
| 19.3x | 3.98x | 7.11x | 3.6% | 221B | |
| 11.27x | 2.81x | 6.12x | 5.22% | 164B | |
| 15.53x | 4.37x | 7.24x | 3.25% | 99.67B | |
| 12.08x | 0.38x | 6.09x | 3.44% | 87.28B | |
| 25.39x | 6.93x | 18.69x | -.--% | 66.64B | |
| 49.78x | 3.09x | 7.58x | 1.23% | 55.89B | |
| 14.5x | 3x | 5.94x | 0.62% | 31.16B | |
| 13.03x | 4.22x | 6.36x | 4.49% | 28.75B | |
| 12.77x | 4.58x | 8.14x | 3.98% | 24.83B | |
| Average | 16.92x | 3.42x | 7.83x | 2.58% | 78.08B | |
| Weighted average by Cap. | 18.35x | 3.55x | 7.78x | 3.32% |
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
