Company Valuation: Ramaco Resources, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 599.9 387.8 871.2 537.7 1,122 712.4 - -
Change - -35.35% 124.62% -38.28% 108.7% -36.51% - -
Enterprise Value (EV) 1 621.4 387.8 929.7 537.7 1,133 900.2 950.5 1,080
Change - -37.58% 139.73% -42.17% 110.75% -20.56% 5.59% 13.66%
P/E 15.1x 3.38x 9.93x 93.3x -18.2x -12.8x -358x 52x
PBR 2.84x - 2.45x - 2.46x 2.2x 2.21x 1.85x
PEG - 0x -0.3x -1x 0x 3.86x 3.7x -0x
Capitalization / Revenue 2.12x 0.69x 1.26x 0.81x 2.09x 1.25x 1.03x 0.8x
EV / Revenue 2.19x 0.69x 1.34x 0.81x 2.11x 1.58x 1.37x 1.22x
EV / EBITDA 7.86x 1.9x 5.1x 5.08x 31.4x 33.2x 8.37x 6.87x
EV / EBIT 15.7x 2.58x 9.76x 32.3x -20.3x -12.6x -132x 15.5x
EV / FCF 13.2x - 13.7x 12.3x -18.6x -12.1x 407x 9.47x
FCF Yield 7.57% - 7.31% 8.15% -5.37% -8.29% 0.25% 10.6%
Dividend per Share 2 - - 0.5 0.55 - 0.02 0.0467 0.0533
Rate of return - - 2.91% 5.36% - 0.16% 0.38% 0.43%
EPS 2 0.9 2.6 1.73 0.11 -0.99 -0.9571 -0.0343 0.236
Distribution rate - - 28.9% 500% - -2.09% -136% 22.6%
Net sales 1 283.4 565.7 693.5 666.3 536.6 571.4 694.5 887.3
EBITDA 1 79.04 204.6 182.1 105.8 36.06 27.1 113.5 157.2
EBIT 1 39.53 150.4 95.24 16.64 -55.96 -71.37 -7.211 69.74
Net income 1 39.76 116 82.31 11.19 -51.45 -57.3 2.55 48.54
Net Debt 1 21.48 - 58.59 - 11.07 187.7 238 367.9
Reference price 2 13.60 8.79 17.18 10.26 18.00 12.28 12.28 12.28
Nbr of stocks (in thousands) 44,109 44,122 53,377 53,216 66,449 63,388 - -
Announcement Date 24/02/22 08/03/23 07/03/24 10/03/25 25/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.55x2.58x8.32x0.31% 5.51B
7.54x1.88x4.76x5.18% 3.9B
-63.97x1.29x17.92x-.--% 2.88B
15.16x - - 5.76% 2.01B
29.54x - - - 865M
Average 1.16x 1.92x 10.34x 2.81% 3.03B
Weighted average by Cap. -0.12x 2.05x 9.44x 2.34%

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. METC Stock
  4. METCB Stock
  5. Valuation Ramaco Resources, Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!