Valuation Eramet

Stocks

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

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	2,802	2,843	2,709
Change	-	-14.3%	3.26%	6.89%	25.81%	-21.51%	1.46%	-4.72%
P/E	6.9x	3.25x	18.9x	108x	-3.46x	-4.64x	18.2x	6.09x
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	0.35x	0.3x	0.3x
EV / Revenue	0.82x	0.51x	0.82x	0.97x	1.3x	0.89x	0.79x	0.74x
EV / EBITDA	2.85x	1.66x	7.65x	7.65x	9.6x	5.77x	4x	3.78x
EV / EBIT	3.83x	2.01x	20.9x	29.3x	325x	11.4x	6.66x	6.53x
EV / FCF	7.48x	4.39x	-5.71x	-3.9x	-4.81x	-20.2x	-68.2x	322x
FCF Yield	13.4%	22.8%	-17.5%	-25.6%	-20.8%	-4.95%	-1.47%	0.31%
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	-8.267	2.111	6.302
Distribution rate	24%	13.6%	39.6%	300%	-	-	14.8%	8.93%
Net sales ¹	3,668	5,014	3,251	2,933	2,753	3,152	3,609	3,647
EBITDA ¹	1,051	1,553	347	371	372	485.7	710.8	716.4
EBIT ¹	784	1,280	127	97	11	246.3	426.8	415.1
Net income ¹	298	740	109	14	-477	-352.6	58.23	113
Net Debt ¹	936	344	614	1,297	1,935	1,708	1,749	1,615
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

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	-4.32x	0.88x	6.17x	-.--%	1.22B
BHP GROUP LIMITED	15.81x	3.7x	6.71x	3.67%	206B
RIO TINTO PLC	10.2x	2.44x	5.39x	5.86%	141B
GRUPO MÉXICO, S.A.B. DE C.V.	13.27x	3.91x	6.46x	3.74%	93.36B
GLENCORE PLC	10.84x	0.36x	5.82x	3.34%	81.68B
SAUDI ARABIAN MINING COMPANY (MAADEN)	26.18x	5.84x	15.66x	-.--%	58.29B
ANGLO AMERICAN PLC	112.78x	2.98x	7.3x	1.8%	53.17B
TECK RESOURCES LIMITED	10.55x	2.64x	5.03x	0.59%	29.74B
FRESNILLO PLC	10.24x	3.24x	4.9x	5.99%	22.06B
HINDUSTAN ZINC LIMITED	10.06x	3.7x	6.24x	4.9%	22.49B
Average	21.56x	2.97x	6.97x	2.99%	70.88B
Weighted average by Cap.	21.30x	3.15x	6.95x	3.61%