Valuation ArcelorMittal

Stocks

Market Closed - Euronext Amsterdam 16:55:00 29/10/2026 GMT			5-day change	1st Jan Change
54.78 ^EUR	+2.39%		+1.59%	+40.14%

10-28	ArcelorMittal : JP Morgan remains its Buy rating	ZD
10-22	ArcelorMittal Reaches Initial Deal for South African Unit Takeover	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	29,173	21,431	23,782	18,238	34,909	46,116	-	-
Change	-	-26.54%	10.97%	-23.31%	91.41%	32.11%	-	-
Enterprise Value (EV) ¹	33,203	23,667	26,680	23,317	42,840	54,148	52,943	51,532
Change	-	-28.72%	12.73%	-12.6%	83.73%	26.4%	-2.22%	-2.66%
P/E	2.37x	2.58x	26x	13.7x	11.2x	20.1x	8.45x	7.69x
PBR	0.59x	0.4x	0.43x	0.36x	0.64x	0.84x	0.76x	0.7x
PEG	-	-0.1x	-0.3x	0.2x	0x	-0.8x	0x	0.78x
Capitalization / Revenue	0.38x	0.27x	0.35x	0.29x	0.57x	0.69x	0.63x	0.62x
EV / Revenue	0.43x	0.3x	0.39x	0.37x	0.7x	0.81x	0.72x	0.69x
EV / EBITDA	1.71x	1.67x	3.53x	3.31x	6.55x	6.77x	4.93x	4.59x
EV / EBIT	1.97x	2.04x	11.4x	7.04x	11.8x	11.8x	7.32x	6.85x
EV / FCF	4.81x	3.51x	8.8x	52.2x	91x	35.4x	17.7x	14.5x
FCF Yield	20.8%	28.5%	11.4%	1.92%	1.1%	2.82%	5.65%	6.87%
Dividend per Share ²	0.38	0.4	0.5	0.55	0.6	0.6118	0.6559	0.6852
Rate of return	1.19%	1.52%	1.76%	2.37%	1.31%	1%	1.07%	1.12%
EPS ²	13.49	10.18	1.09	1.69	4.11	3.049	7.242	7.954
Distribution rate	2.82%	3.93%	45.9%	32.5%	14.6%	20.1%	9.06%	8.61%
Net sales ¹	76,571	79,844	68,275	62,441	61,352	67,161	73,451	74,851
EBITDA ¹	19,404	14,161	7,558	7,053	6,541	7,993	10,740	11,224
EBIT ¹	16,881	11,581	2,340	3,310	3,628	4,593	7,237	7,519
Net income ¹	14,956	9,302	919	1,339	3,152	2,403	5,285	5,627
Net Debt ¹	4,030	2,236	2,898	5,079	7,931	8,031	6,827	5,416
Reference price ²	32.01	26.26	28.38	23.22	45.90	61.16	61.16	61.16
Nbr of stocks (in thousands)	911,415	816,000	838,000	785,388	760,600	754,042	-	-
Announcement Date	10/02/22	09/02/23	08/02/24	06/02/25	05/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ARCELORMITTAL	19.56x	0.79x	6.63x	1.03%	44.96B
NUCOR CORPORATION	13.66x	1.57x	8.21x	0.83%	61.66B
VALE S.A.	7.43x	1.57x	4.18x	8.99%	48.62B
STEEL DYNAMICS, INC.	14.42x	1.57x	9.18x	0.85%	35.55B
JSW STEEL LIMITED	17.49x	1.71x	9.3x	0.63%	31.76B
FORTESCUE LTD	18.23x	2.28x	5.73x	3.59%	31.41B
RELIANCE, INC.	16.32x	1.24x	10.73x	1.13%	22.27B
TATA STEEL LIMITED	11.88x	1.1x	6.61x	2.5%	22.17B
NIPPON STEEL CORPORATION	11.88x	0.76x	6.22x	3.67%	21.72B
BAOSHAN IRON & STEEL CO., LTD.	13.54x	0.48x	5.48x	3.46%	19.6B
Average	14.44x	1.31x	7.23x	2.67%	33.97B
Weighted average by Cap.	14.35x	1.38x	7.18x	2.72%