|
Market Closed -
Euronext Paris
18:55:00 11/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 45.22 EUR | -1.01% |
|
+1.71% | -21.56% |
| 09-10 | Analyst calls lift stocks even as solid results come in below expectations |  |
| 09-10 | Eramet restarts nickel mine in Indonesia | RE |
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 | 1,289 | - | - |
| Change | - | 7.91% | -8.36% | -24.51% | 6.12% | -21.17% | - | - |
| Enterprise Value (EV) 1 | 3,000 | 2,571 | 2,655 | 2,838 | 3,570 | 2,766 | 3,047 | 2,897 |
| Change | - | -14.3% | 3.26% | 6.89% | 25.81% | -22.52% | 10.18% | -4.94% |
| P/E | 6.9x | 3.25x | 18.9x | 108x | -3.46x | -4.37x | 22.1x | 6.73x |
| PBR | 1.89x | 1.37x | 1.29x | 1.07x | 2.29x | 1.63x | 1.89x | 1.42x |
| 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 | 0.36x | 0.35x |
| EV / Revenue | 0.82x | 0.51x | 0.82x | 0.97x | 1.3x | 0.86x | 0.85x | 0.79x |
| EV / EBITDA | 2.85x | 1.66x | 7.65x | 7.65x | 9.6x | 5.73x | 4.2x | 3.87x |
| EV / EBIT | 3.83x | 2.01x | 20.9x | 29.3x | 325x | 10.7x | 6.06x | 6.31x |
| EV / FCF | 7.48x | 4.39x | -5.71x | -3.9x | -4.81x | -11.5x | -84x | 55.7x |
| FCF Yield | 13.4% | 22.8% | -17.5% | -25.6% | -20.8% | -8.66% | -1.19% | 1.8% |
| Dividend per Share 2 | 2.5 | 3.5 | 1.5 | 1.5 | - | - | 0.25 | 0.5 |
| Rate of return | 3.47% | 4.17% | 2.1% | 2.77% | - | - | 0.55% | 1.11% |
| EPS 2 | 10.42 | 25.81 | 3.79 | 0.5 | -16.67 | -10.35 | 2.047 | 6.715 |
| Distribution rate | 24% | 13.6% | 39.6% | 300% | - | - | 12.2% | 7.45% |
| Net sales 1 | 3,668 | 5,014 | 3,251 | 2,933 | 2,753 | 3,223 | 3,589 | 3,658 |
| EBITDA 1 | 1,051 | 1,553 | 347 | 371 | 372 | 482.5 | 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 | 53.19 | 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 | 45.22 | 45.22 | 45.22 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -4.37x | 0.86x | 5.73x | -.--% | 1.5B | |
| 16.7x | 4x | 7.19x | 3.48% | 222B | |
| 11.75x | 2.91x | 6.3x | 5% | 170B | |
| 15.25x | 4.39x | 7.24x | 3.12% | 101B | |
| 13.22x | 0.41x | 6.57x | 3.14% | 96.11B | |
| 27.65x | 6.69x | 17.74x | -.--% | 68.22B | |
| 56.4x | 3.19x | 7.82x | 2.27% | 57.82B | |
| 15.46x | 3.14x | 6.22x | 0.59% | 32.57B | |
| 13.7x | 4.43x | 6.79x | 4.32% | 30.04B | |
| 12.98x | 4.65x | 8.22x | 3.94% | 25.48B | |
| Average | 17.87x | 3.47x | 7.98x | 2.59% | 80.45B | |
| Weighted average by Cap. | 18.52x | 3.55x | 7.85x | 3.26% |
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
