Valuation Alamos Gold Inc.

Stocks

Market Closed - Toronto S.E. Other stock markets 04:00:00 25/07/2026 HKT			5-day change	1st Jan Change
41.73 ^CAD	+0.87%		+5.41%	-21.26%

07-09	RBC Capital Cuts Alamos Gold Price Target to $42 From $52, Maintains Outperform Rating	MT
07-08	BofA Securities Adjusts Alamos Gold Price Target to $39 From $50, Buy Rating Kept	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,014	3,980	5,355	7,746	16,228	12,422	-	-
Change	-	32.06%	34.55%	44.66%	109.5%	-23.46%	-	-
Enterprise Value (EV) ¹	2,841	3,850	5,130	7,669	15,805	11,426	10,281	8,499
Change	-	35.51%	33.25%	49.49%	106.09%	-27.71%	-10.02%	-17.33%
P/E	-45.2x	112x	25.5x	26.7x	18.4x	13.5x	8.44x	5.78x
PBR	1.1x	1.46x	-	-	-	-	-	-
PEG	-	-1x	0x	0.9x	0x	2.98x	0.1x	0.1x
Capitalization / Revenue	3.66x	4.85x	5.23x	5.75x	8.97x	5.38x	4.12x	3.4x
EV / Revenue	3.45x	4.69x	5.01x	5.69x	8.74x	4.95x	3.41x	2.33x
EV / EBITDA	7.07x	10.9x	10.5x	11.1x	14.7x	6.67x	4.27x	2.89x
EV / EBIT	191x	34.5x	16.1x	13.6x	14.4x	7.91x	4.73x	2.77x
EV / FCF	360x	-253x	41.4x	28.2x	44.9x	21.3x	8.59x	5.28x
FCF Yield	0.28%	-0.39%	2.41%	3.55%	2.23%	4.69%	11.6%	19%
Dividend per Share ²	0.1	0.1	0.1	0.1	-	0.16	0.16	0.16
Rate of return	1.3%	0.99%	0.74%	0.54%	-	0.54%	0.54%	0.54%
EPS ²	-0.17	0.09	0.53	0.69	2.1	2.195	3.51	5.13
Distribution rate	-58.8%	111%	18.9%	14.5%	-	7.29%	4.56%	3.12%
Net sales ¹	823.6	821.2	1,023	1,347	1,809	2,307	3,018	3,651
EBITDA ¹	402	351.7	486.4	691.5	1,074	1,714	2,407	2,945
EBIT ¹	14.9	111.5	318.1	561.9	1,098	1,445	2,176	3,073
Net income ¹	-66.7	37.1	210	284.3	885.8	922.3	1,470	2,150
Net Debt ¹	-172.5	-129.8	-224.8	-77.2	-423.1	-996	-2,141	-3,923
Reference price ²	7.69	10.12	13.49	18.43	38.65	29.63	29.63	29.63
Nbr of stocks (in thousands)	391,963	393,458	396,858	420,282	419,834	419,212	-	-
Announcement Date	23/2/22	22/2/23	21/2/24	19/2/25	18/2/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ALAMOS GOLD INC.	13.5x	4.95x	6.67x	0.54%	12.42B
NEWMONT CORPORATION	9.51x	3.47x	5.46x	1.11%	98.19B
AGNICO EAGLE MINES LIMITED	11.37x	4.33x	5.96x	1.16%	72.57B
BARRICK MINING CORPORATION	10.29x	2.74x	3.95x	2.3%	62.27B
WHEATON PRECIOUS METALS CORP.	22.73x	13.41x	16.11x	0.69%	50.72B
ANGLOGOLD ASHANTI PLC	8.99x	3.04x	4.49x	5.09%	40.28B
KINROSS GOLD CORPORATION	8.27x	2.69x	4.19x	0.63%	28.54B
NORTHERN STAR RESOURCES LIMITED	16.92x	3.81x	7.08x	2.58%	19.84B
ROYAL GOLD, INC.	18.56x	8.94x	10.81x	0.96%	17.05B
COEUR MINING, INC.	10.96x	2.84x	4.56x	-	15.65B
Average	13.11x	5.02x	6.93x	1.67%	41.76B
Weighted average by Cap.	12.32x	4.88x	6.73x	1.66%