ImerysNK
NK logo
Fair Value
€24.82
Share price02 Jul
€21.6612.7% undervalued intrinsic discount
Loading
1Y-22.97%
7D-1.72%

EMILI Lithium And EV Demand Will Shape Future Markets

Analyst Consensus Target compiles analysts opinions to create narratives on stocks using the Analysts Consensus Price Target, forecasted revenue and earnings figures, as well as the transcripts of earnings calls.

Published
16 May 25
Updated
02 Jul 26
Views
74
Not Invested

Last Update 02 Jul 26

Fair value Decreased 9.43%

NK: Share Buyback Plan Will Support Bullish Outlook Despite Revised Assumptions

The latest analyst update on Imerys trims the price target from €27.40 to about €24.82. Analysts cite revised assumptions for the discount rate, revenue growth, profit margin and future P/E to support the change.

What's in the News for Imerys

  • On April 10, 2026, the Board of Directors of Imerys S.A. authorized a share buyback plan. (Source: Key Developments)
  • Imerys S.A. announced a share repurchase program of up to 400,000 shares for €12 million, valid until April 2027. (Source: Key Developments)
  • The newly authorized buyback and repurchase program establish a framework for Imerys to purchase shares in the market over an extended period. (Source: Key Developments)

Valuation Changes for Imerys

  • Fair Value was reduced from €27.40 to about €24.82, implying a modestly lower implied valuation level.
  • The Discount Rate was raised from about 9.01% to about 10.24%, reflecting a higher required return assumption in the model.
  • Revenue Growth was adjusted from about 3.58% to about 3.25%, indicating slightly more cautious top line expectations in euro terms.
  • The Net Profit Margin moved from about 10.59% to about 8.49%, pointing to a lower assumed level of future profitability on euro-denominated earnings.
  • The Future P/E increased from about 7.36x to about 8.82x, suggesting a higher valuation multiple applied to Imerys in the updated framework.
1 viewusers have viewed this narrative update

Key Takeaways

  • Strategic focus on high-value, innovative materials and sustainability is fueling margin expansion and positioning for growth in EV and eco-friendly markets.
  • Operational efficiencies, divestment of low-margin assets, and favorable trade policies are strengthening competitive standing and supporting robust profit and cash flow resilience.
  • Delays, market stagnation, competitive pressure, legal risks, and high capital intensity threaten Imerys' revenue growth, profitability, financial flexibility, and long-term earnings stability.

Catalysts

About Imerys
    Engages in the supply of specialty minerals for various industries across Europe, the Middle East, Africa, Asia Pacific, and America.
What are the underlying business or industry changes driving this perspective?
  • Imerys is well-positioned to benefit from the rapid expansion of electric vehicles (EVs) and battery storage, as demonstrated by robust growth in its Graphite & Carbon business and the strategic EMILI lithium project, which should drive revenue and margin improvement as lithium demand and prices recover toward the end of the decade.
  • Increasing demand for sustainable, eco-friendly materials and stricter environmental regulations are supporting Imerys' innovation and premium product offerings (e.g., minerals for lightweighting of polymers and filtration), enabling improved pricing discipline and potential net margin expansion as sustainability becomes a larger market driver.
  • Recent European antidumping measures and protectionist actions against Chinese mineral imports are expected to improve Imerys' competitive position and capture additional European market share, bolstering revenue growth and supporting volume recovery in the second half and beyond.
  • Divestment of low-margin businesses (such as paper assets) and a continued focus on operational efficiencies-including cost savings and advanced materials innovation-are underpinning resilience in margins and free cash flow, providing a solid base for future profit growth.
  • Imerys' ongoing R&D investments, success in launching new products, and expansion into high-value applications (such as conductive additives for EV batteries and green construction materials) suggest increasing revenue from high-margin, innovative segments, positively impacting earnings as secular trends accelerate.
Imerys Earnings and Revenue Growth

Imerys Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?

  • Analysts are assuming Imerys's revenue will grow by 3.2% annually over the next 3 years.
  • Analysts assume that profit margins will increase from -12.9% today to 8.5% in 3 years time.
  • Analysts expect earnings to reach €312.9 million (and earnings per share of €2.14) by about July 2029, up from -€430.8 million today.
  • In order for the above numbers to justify the price target of the analysts, the company would need to trade at a PE ratio of 8.9x on those 2029 earnings, up from -4.1x today. This future PE is lower than the current PE for the GB Basic Materials industry at 10.3x.
  • Analysts expect the number of shares outstanding to decline by 0.24% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 10.24%, as per the Simply Wall St company report.

Risks

What could happen that would invalidate this narrative?
  • The EMILI lithium project's commercial production is delayed until at least 2030, and with current lithium prices at ~$10/kg (down 85% from project planning) and CapEx up 80% to €1.8 billion due to inflation and ESG compliance, the project is not viable at present price levels, requiring lithium prices to rise by 30–40% just to break even-posing long-term risks to revenue growth, ROI, and balance sheet leverage.
  • Imerys faces structural stagnation or decline in mature end-markets like European construction and automotive, where activity is at historic lows, with only tentative hopes for recovery tied to interest rates and tariff stability, which may result in continued flat or declining revenues and pressure on EBITDA margins if secular decline persists.
  • Intensifying competition from low-cost Chinese producers, particularly in high energy minerals and refractories, has forced Imerys to rely on EU antidumping measures for relief; if such protectionism fades or competitors move up the value chain, ongoing margin compression and erosion of market share could threaten long-term profitability.
  • Legal and litigation risks, including pending and unresolved US litigation (such as talc or environmental cases), create the potential for significant one-off charges or multi-year financial overhangs, which could drag on net income and constrain the company's ability to reinvest or return capital to shareholders.
  • The highly capital-intensive nature of Imerys' operations-heightened by large-scale projects like EMILI, portfolio divestitures (e.g., paper assets), and working capital swings-exposes the company to volatile free cash flow and elevated leverage (currently at 2.5x EBITDA), increasing vulnerability to interest rate rises, reduced credit flexibility, and limits on funding future growth initiatives, thus jeopardizing long-term net earnings stability.

Valuation

How have all the factors above been brought together to estimate a fair value?

  • The analysts have a consensus price target of €24.82 for Imerys based on their expectations of its future earnings growth, profit margins and other risk factors.
  • However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of €30.0, and the most bearish reporting a price target of just €20.0.
  • In order for you to agree with the analysts, you'd need to believe that by 2029, revenues will be €3.7 billion, earnings will come to €312.9 million, and it would be trading on a PE ratio of 8.9x, assuming you use a discount rate of 10.2%.
  • Given the current share price of €21.14, the analyst price target of €24.82 is 14.8% higher.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

Have other thoughts on Imerys?

Create your own narrative on this stock, and estimate its Fair Value using our Valuator tool.

Create Narrative

How well do narratives help inform your perspective?

Disclaimer

AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives

Fair Value vs Share Price

€24.82
vs €21.6612.7% undervalued intrinsic discount
PastFuture-294m5b2015201820212024202620272029Revenue €3.7bEarnings €312.9m
3.2%
Revenue growth
8.5%
Profit margin

Recent News & Updates

No updates

Recent updates

No updates

Stay ahead on Imerys

  • Fair value estimate changes
  • Narrative and analyst updates
  • Key company announcements

Company analysis

Undervalued with moderate growth potential.

Market cap€1.8b
PB0.7x
Estimated Growth2.9%
Dividend Yield3.5%
Full analysis

CEO & management

Alessandro Dazza
CEO
5.9yrs
CEO Tenure

Engages in the supply of specialty minerals for various industries across Europe, the Middle East, Africa, Asia Pacific, and America.