Valuation Imerys Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 12:40:13 06/08/2026 +03			5-day change	1st Jan Change
24.57 ^EUR	+1.03%		+0.91%	+3.21%

08-03	Imerys: H1 2026: The recovery is thinner than reported EBITDA suggests
07-30	Imerys S.A., H1 2026 Earnings Call, Jul 29, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,096	3,073	2,403	2,381	2,021	2,066	-	-
Change	-	-0.75%	-21.8%	-0.91%	-15.13%	2.26%	-	-
Enterprise Value (EV) ¹	4,547	4,739	3,521	3,656	3,412	3,640	3,609	3,425
Change	-	4.22%	-25.7%	3.84%	-6.67%	6.67%	-0.85%	-5.11%
P/E	13.1x	13.2x	47.5x	-25.2x	-4.96x	16.8x	14.2x	11.4x
PBR	0.97x	0.92x	0.77x	0.73x	0.78x	0.76x	0.74x	0.7x
PEG	-	-12.28x	-0.6x	0x	-0x	-0x	0.8x	0.5x
Capitalization / Revenue	0.71x	0.72x	0.63x	0.66x	0.6x	0.6x	0.58x	0.56x
EV / Revenue	1.04x	1.11x	0.93x	1.01x	1.01x	1.06x	1.02x	0.92x
EV / EBITDA	5.98x	6.58x	5.56x	5.42x	6.25x	6.5x	6.16x	5.65x
EV / EBIT	10.1x	10.8x	9.65x	9.28x	13.3x	14.1x	13x	11.1x
EV / FCF	22.1x	103x	16.5x	32.1x	30.5x	23.7x	25.6x	19.4x
FCF Yield	4.53%	0.97%	6.04%	3.12%	3.27%	4.21%	3.9%	5.15%
Dividend per Share ²	1.55	3.85	1.35	1.45	0.75	0.7767	0.8463	0.9449
Rate of return	4.24%	10.6%	4.74%	5.14%	3.13%	3.17%	3.46%	3.86%
EPS ²	2.79	2.76	0.6	-1.12	-4.83	1.454	1.724	2.149
Distribution rate	55.6%	139%	225%	-129%	-15.5%	53.4%	49.1%	44%
Net sales ¹	4,383	4,282	3,794	3,605	3,384	3,429	3,554	3,707
EBITDA ¹	761	720	633	675	546	559.7	585.5	606.5
EBIT ¹	452	438.8	364.7	394	257.3	257.5	277.9	307.5
Net income ¹	240	237.2	51.3	-95	-408.8	118	158.2	192.3
Net Debt ¹	1,451	1,666	1,118	1,275	1,391	1,573	1,543	1,358
Reference price ²	36.54	36.34	28.48	28.20	23.94	24.48	24.48	24.48
Nbr of stocks (in thousands)	84,726	84,553	84,368	84,434	84,414	84,414	-	-
Announcement Date	2/16/22 A	2/16/23 A	2/21/24 A	2/20/25 A	2/19/26 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.($)
SOUTHERN COPPER CORPORATION	25.37x	9.77x	15.01x	1.98%	164B
FREEPORT-MCMORAN INC.	23.38x	3.5x	8.38x	0.86%	99.75B
CMOC GROUP LIMITED	13.32x	1.7x	6.47x	2.57%	62.2B
JX ADVANCED METALS CORPORATION	25.36x	4.5x	15.08x	0.81%	26.25B
JIANGXI COPPER COMPANY LIMITED	9.11x	0.29x	8.76x	4.45%	21B
CHINA TUNGSTEN AND HIGHTECH MATERIALS CO.,LTD	37.21x	-	-	0.52%	19.38B
KOREA ZINC COMPANY, LTD.	18.76x	1.1x	9.97x	2.37%	15.69B
BOLIDEN AB	12.37x	1.39x	6.04x	2.71%	15.33B
Average	20.61x	3.18x	9.96x	2.03%	53B
Weighted average by Cap.	22.16x	5.49x	11.21x	1.83%