|
Market Closed -
Euronext Paris
19:55:00 30/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 38.38 EUR | +4.07% |
|
+13.75% | -33.43% |
| 10-30 | Appian in talks with EBRD, others, on critical minerals funds | RE |
| 10-29 | Eramet: Top-line remains restrained, but EBITDA guidance was a surprise |  |
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 | 1,094 | - | - |
| Change | - | 7.91% | -8.36% | -24.51% | 6.12% | -33.09% | - | - |
| Enterprise Value (EV) 1 | 3,000 | 2,571 | 2,655 | 2,838 | 3,570 | 2,899 | 2,857 | 2,742 |
| Change | - | -14.3% | 3.26% | 6.89% | 25.81% | -18.81% | -1.42% | -4.03% |
| P/E | 6.9x | 3.25x | 18.9x | 108x | -3.46x | -4.67x | 20x | 6.06x |
| PBR | 1.89x | 1.37x | 1.29x | 1.07x | 2.29x | 1.04x | 1.21x | 1x |
| PEG | - | 0x | -0.2x | -1.2x | 0x | 0.1x | -0x | 0x |
| Capitalization / Revenue | 0.56x | 0.44x | 0.63x | 0.53x | 0.59x | 0.34x | 0.31x | 0.3x |
| EV / Revenue | 0.82x | 0.51x | 0.82x | 0.97x | 1.3x | 0.9x | 0.8x | 0.75x |
| EV / EBITDA | 2.85x | 1.66x | 7.65x | 7.65x | 9.6x | 5.89x | 4.04x | 3.74x |
| EV / EBIT | 3.83x | 2.01x | 20.9x | 29.3x | 325x | 11.3x | 6.77x | 6.29x |
| EV / FCF | 7.48x | 4.39x | -5.71x | -3.9x | -4.81x | -14.5x | -664x | 169x |
| FCF Yield | 13.4% | 22.8% | -17.5% | -25.6% | -20.8% | -6.9% | -0.15% | 0.59% |
| 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% | - | - | 0.81% | 1.47% |
| EPS 2 | 10.42 | 25.81 | 3.79 | 0.5 | -16.67 | -8.224 | 1.919 | 6.333 |
| Distribution rate | 24% | 13.6% | 39.6% | 300% | - | - | 16.3% | 8.88% |
| Net sales 1 | 3,668 | 5,014 | 3,251 | 2,933 | 2,753 | 3,213 | 3,580 | 3,658 |
| EBITDA 1 | 1,051 | 1,553 | 347 | 371 | 372 | 492.1 | 707.2 | 733 |
| EBIT 1 | 784 | 1,280 | 127 | 97 | 11 | 256.9 | 422.3 | 436.2 |
| Net income 1 | 298 | 740 | 109 | 14 | -477 | -309.5 | 49.13 | 116 |
| Net Debt 1 | 936 | 344 | 614 | 1,297 | 1,935 | 1,805 | 1,763 | 1,648 |
| Reference price 2 | 71.95 | 83.85 | 71.50 | 54.15 | 57.65 | 38.38 | 38.38 | 38.38 |
| Nbr of stocks (in thousands) | 28,683 | 26,558 | 28,542 | 28,451 | 28,359 | 28,502 | - | - |
| Announcement Date | 2/23/22 A | 2/22/23 A | 2/21/24 A | 2/19/25 A | 2/18/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -4.64x | 0.89x | 5.77x | -.--% | 1.22B | |
| 15.81x | 3.7x | 6.71x | 3.67% | 206B | |
| 10.2x | 2.44x | 5.39x | 5.86% | 141B | |
| 13.27x | 3.91x | 6.46x | 3.74% | 93.36B | |
| 10.87x | 0.36x | 5.82x | 3.36% | 81.68B | |
| 26.18x | 5.84x | 15.66x | -.--% | 58.29B | |
| 112.78x | 2.98x | 7.3x | 2.3% | 53.17B | |
| 10.55x | 2.71x | 5.15x | 0.67% | 29.74B | |
| 10.06x | 3.7x | 6.24x | 4.9% | 22.49B | |
| 10.27x | 3.25x | 4.92x | 5.97% | 22.06B | |
| Average | 21.53x | 2.98x | 6.94x | 3.05% | 70.88B | |
| Weighted average by Cap. | 21.31x | 3.15x | 6.96x | 3.65% |
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
