investorscraft@gmail.com

Intrinsic ValueEramet S.a. (ERA.PA)

Previous Close73.80
Intrinsic Value
Upside potential
Previous Close
73.80

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ERAMET S.A. is a diversified mining and metallurgical company with a strong global footprint in manganese, nickel, and mineral sands. The company operates key mines in Gabon, New Caledonia, Indonesia, Senegal, and Argentina, supplying critical raw materials for industries such as stainless steel, batteries, ceramics, and automotive. Its product portfolio includes high-purity nickel, ferronickel, manganese alloys, and titanium dioxide, positioning it as a strategic supplier in high-growth sectors like electric vehicles and renewable energy infrastructure. ERAMET leverages its vertically integrated operations to optimize costs and maintain competitive margins, though it faces cyclical demand and pricing volatility inherent in commodity markets. The company’s focus on sustainable mining practices and partnerships with downstream industries enhances its long-term market positioning. With a century-old legacy, ERAMET combines technical expertise with geographic diversification, mitigating operational risks while capitalizing on global demand for critical minerals.

Revenue Profitability And Efficiency

ERAMET reported revenue of €2.93 billion in its latest fiscal year, with net income of €14 million, reflecting tight margins amid fluctuating commodity prices. Operating cash flow was negative at €-125 million, partly due to high capital expenditures of €-687 million, signaling aggressive reinvestment in mining operations. The diluted EPS of €0.49 underscores modest profitability, though cost pressures and market cyclicality remain challenges.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by volatile nickel and manganese prices, though its diversified operations provide some resilience. High capital expenditures relative to operating cash flow indicate a focus on long-term asset development rather than near-term returns. ERAMET’s ability to scale production efficiently will be critical to improving capital efficiency in coming years.

Balance Sheet And Financial Health

ERAMET’s financial health is strained, with total debt of €2.22 billion and no reported cash reserves. The lack of liquidity raises concerns about near-term flexibility, though its asset base and industry positioning may support refinancing. Debt management will be pivotal as the company navigates capital-intensive expansion and commodity market uncertainties.

Growth Trends And Dividend Policy

Growth is tied to global demand for battery metals and stainless steel, with potential upside from energy transition trends. Despite modest earnings, ERAMET maintains a dividend of €1.5 per share, signaling commitment to shareholder returns. However, sustainability depends on improved cash generation and disciplined capital allocation.

Valuation And Market Expectations

With a market cap of €1.4 billion and a beta of 1.51, ERAMET is viewed as a high-risk, cyclical play. Investors likely price in recovery potential for nickel and manganese markets, but skepticism persists given leverage and cash flow challenges.

Strategic Advantages And Outlook

ERAMET’s strategic advantages lie in its mineral diversity, vertical integration, and access to high-grade reserves. The outlook hinges on commodity price stabilization and successful execution of cost-control measures. Long-term opportunities in green energy materials could offset near-term headwinds if managed prudently.

Sources

Company description, financial data from public filings, and market data from EURONEXT.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount