Company Valuation: IAMGOLD Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,485 1,228 1,217 2,950 9,506 10,595 - -
Change - -17.29% -0.87% 142.32% 222.29% 11.45% - -
Enterprise Value (EV) 1 1,462 1,228 1,217 2,950 9,506 10,152 8,477 6,374
Change - -16.02% -0.87% 142.32% 222.29% 6.79% -16.5% -24.81%
P/E -5.87x -17.1x 13.3x 3.44x 14.5x 8.1x 6.67x 6.88x
PBR 0.66x 0.58x - - - - - -
PEG - 0.2x -0x 0x -0.6x 0x 0.3x -2.21x
Capitalization / Revenue 1.29x 0.9x 1.18x 1.81x 3.33x 2.74x 2.46x 2.51x
EV / Revenue 1.27x 0.9x 1.18x 1.81x 3.33x 2.62x 1.97x 1.51x
EV / EBITDA 4.11x 2.83x 3.6x 3.78x 6.13x 4.43x 3.4x 2.23x
EV / EBIT 103x 6.4x 10.1x 5.83x 8.42x 5.33x 3.67x 3.16x
EV / FCF -3.95x -3.68x -1.57x -3,277x 11.4x 6.65x 5.05x 4.05x
FCF Yield -25.3% -27.2% -63.7% -0.03% 8.79% 15% 19.8% 24.7%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.53 -0.15 0.19 1.5 1.14 2.291 2.783 2.697
Distribution rate - - - - - - - -
Net sales 1 1,152 1,364 1,034 1,633 2,853 3,873 4,305 4,222
EBITDA 1 355.7 434 338.5 780.6 1,550 2,293 2,490 2,856
EBIT 1 14.2 192 121.1 505.6 1,130 1,905 2,309 2,016
Net income 1 -254.4 -70.1 94.3 819.6 664.4 1,162 1,428 1,318
Net Debt 1 -22.5 - - - - -442.6 -2,118 -4,221
Reference price 2 3.11 2.56 2.53 5.16 16.52 18.55 18.55 18.55
Nbr of stocks (in thousands) 476,877 478,962 481,300 571,215 575,475 571,000 - -
Announcement Date 2/23/22 A 2/16/23 A 2/15/24 A 2/20/25 A 2/17/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.69x4.34x6.79x0.91% 121B
9.78x1.76x5.75x3.47% 115B
14.69x5.71x7.99x0.88% 93.01B
11.62x2.93x4.5x2.22% 66.28B
28.29x16.95x19.81x0.57% 61.92B
15.11x5.08x7.17x1.79% 48.7B
11.46x3.77x5.55x3.99% 48.45B
29.45x17.51x18.91x0.74% 46.1B
7.68x2.74x4.01x5.54% 31.64B
Average 15.53x 6.75x 8.94x 2.23% 70.22B
Weighted average by Cap. 14.74x 6.05x 8.49x 2%

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

  1. Stock Market
  2. Stocks
  3. IMG Stock
  4. IMG Stock
  5. Valuation IAMGOLD Corporation