|
Market Closed -
Euronext Paris
16:55:00 27/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 45.12 EUR | +0.76% |
|
-1.53% | -21.73% |
| 08-17 | Aluminium vs. Copper: an interesting battle is underway |  |
| 08-06 | Copper slips from 12-week high as elevated prices curb Chinese demand | 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 | 1,286 | - | - |
| Change | - | 7.91% | -8.36% | -24.51% | 6.12% | -21.34% | - | - |
| Enterprise Value (EV) 1 | 3,000 | 2,571 | 2,655 | 2,838 | 3,570 | 2,763 | 3,045 | 2,894 |
| Change | - | -14.3% | 3.26% | 6.89% | 25.81% | -22.6% | 10.19% | -4.95% |
| P/E | 6.9x | 3.25x | 18.9x | 108x | -3.46x | -4.36x | 22x | 6.72x |
| PBR | 1.89x | 1.37x | 1.29x | 1.07x | 2.29x | 1.62x | 1.89x | 1.41x |
| 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 | 6.3x |
| EV / FCF | 7.48x | 4.39x | -5.71x | -3.9x | -4.81x | -11.5x | -83.9x | 55.6x |
| FCF Yield | 13.4% | 22.8% | -17.5% | -25.6% | -20.8% | -8.67% | -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 | 45.12 | 45.12 | 45.12 |
| Nbr of stocks (in thousands) | 28,683 | 26,558 | 28,542 | 28,451 | 28,359 | 28,502 | - | - |
| Announcement Date | 23/02/22 | 22/02/23 | 21/02/24 | 19/02/25 | 18/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -4.33x | 0.85x | 5.71x | -.--% | 1.49B | |
| 18.6x | 4.4x | 7.91x | 3.12% | 246B | |
| 12.36x | 3.05x | 6.62x | 4.76% | 180B | |
| 16.72x | 4.73x | 7.81x | 2.88% | 107B | |
| 13.22x | 0.4x | 6.54x | 3.14% | 95.52B | |
| 28.77x | 7.1x | 18.66x | -.--% | 72.78B | |
| 54.74x | 3.36x | 8.27x | 1.13% | 61.45B | |
| 16.58x | 3.36x | 6.65x | 0.55% | 34.89B | |
| 14.14x | 4.6x | 7x | 4.1% | 31.31B | |
| 14.13x | 5.11x | 9.05x | 3.62% | 27.78B | |
| Average | 18.49x | 3.70x | 8.42x | 2.33% | 85.76B | |
| Weighted average by Cap. | 19.48x | 3.85x | 8.36x | 2.97% |
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
