|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 41.01 CAD | +0.39% |
|
-5.38% | -22.70% |
| 09/07 | RBC Capital Cuts Alamos Gold Price Target to $42 From $52, Maintains Outperform Rating | MT |
| 08/07 | BofA Securities Adjusts Alamos Gold Price Target to $39 From $50, Buy Rating Kept | MT |
Company Valuation: Alamos Gold Inc.
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 | 12,134 | - | - |
| Change | - | 32.06% | 34.55% | 44.66% | 109.5% | -25.23% | - | - |
| Enterprise Value (EV) 1 | 2,841 | 3,850 | 5,130 | 7,669 | 15,805 | 11,137 | 10,171 | 8,633 |
| Change | - | 35.51% | 33.25% | 49.49% | 106.09% | -29.54% | -8.67% | -15.12% |
| P/E | -45.2x | 112x | 25.5x | 26.7x | 18.4x | 12.7x | 8.83x | 6.2x |
| PBR | 1.1x | 1.46x | - | - | - | 2.47x | 1.97x | - |
| PEG | - | -1x | 0x | 0.9x | 0x | 1.52x | 0.2x | 0.1x |
| Capitalization / Revenue | 3.66x | 4.85x | 5.23x | 5.75x | 8.97x | 5.06x | 4.08x | 3.31x |
| EV / Revenue | 3.45x | 4.69x | 5.01x | 5.69x | 8.74x | 4.65x | 3.42x | 2.35x |
| EV / EBITDA | 7.07x | 10.9x | 10.5x | 11.1x | 14.7x | 6.37x | 4.18x | 2.92x |
| EV / EBIT | 191x | 34.5x | 16.1x | 13.6x | 14.4x | 7.55x | 5.01x | 2.92x |
| EV / FCF | 360x | -253x | 41.4x | 28.2x | 44.9x | 20.6x | 8.5x | 5.36x |
| FCF Yield | 0.28% | -0.39% | 2.41% | 3.55% | 2.23% | 4.86% | 11.8% | 18.7% |
| 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% | - | 0.55% | 0.55% | 0.55% |
| EPS 2 | -0.17 | 0.09 | 0.53 | 0.69 | 2.1 | 2.276 | 3.273 | 4.663 |
| Distribution rate | -58.8% | 111% | 18.9% | 14.5% | - | 7.03% | 4.89% | 3.43% |
| Net sales 1 | 823.6 | 821.2 | 1,023 | 1,347 | 1,809 | 2,396 | 2,975 | 3,668 |
| EBITDA 1 | 402 | 351.7 | 486.4 | 691.5 | 1,074 | 1,748 | 2,431 | 2,957 |
| EBIT 1 | 14.9 | 111.5 | 318.1 | 561.9 | 1,098 | 1,474 | 2,030 | 2,960 |
| Net income 1 | -66.7 | 37.1 | 210 | 284.3 | 885.8 | 949.3 | 1,336 | 1,879 |
| Net Debt 1 | -172.5 | -129.8 | -224.8 | -77.2 | -423.1 | -997.5 | -1,963 | -3,502 |
| Reference price 2 | 7.69 | 10.12 | 13.49 | 18.43 | 38.65 | 28.89 | 28.89 | 28.89 |
| Nbr of stocks (in thousands) | 3,91,963 | 3,93,458 | 3,96,858 | 4,20,282 | 4,19,834 | 4,19,965 | - | - |
| Announcement Date | 23/02/22 | 22/02/23 | 21/02/24 | 19/02/25 | 18/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.7x | 4.6x | 6.37x | 0.55% | 1.21TCr | |
| 9.32x | 3.33x | 5.05x | 1.11% | 9.85TCr | |
| 10.45x | 4.05x | 5.57x | 1.17% | 7.18TCr | |
| 9.44x | 2.59x | 3.79x | 2.38% | 6.02TCr | |
| 21.82x | 12.68x | 15.08x | 0.72% | 4.9TCr | |
| 8.48x | 2.91x | 4.23x | 5.86% | 4.03TCr | |
| 7.9x | 2.52x | 3.92x | 0.64% | 2.8TCr | |
| 16.9x | 3.81x | 7.09x | 2.58% | 1.97TCr | |
| 16.63x | 8.53x | 10.16x | 0.99% | 1.64TCr | |
| 9.36x | 2.54x | 3.98x | - | 1.61TCr | |
| Average | 12.30x | 4.76x | 6.52x | 1.78% | 4.12TCr | |
| Weighted average by Cap. | 11.60x | 4.60x | 6.29x | 1.77% |
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
- AGI Stock
- Valuation Alamos Gold Inc.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
