Valuation Alamos Gold Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 02:30:00 12/12/2025 am IST			5-day change	1st Jan Change
52.96 ^CAD	+3.14%		+5.04%	+99.70%

10/12	RBC Capital Adjusts PT on Alamos Gold to $50 From $44, Maintains Outperform Rating	MT
01/12	Desjardins Initiates Coverage on Alamos Gold With Buy Rating, CA$64 Price Target	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	3,427	3,014	3,980	5,355	7,746	15,573	-	-
Change	-	-12.07%	32.06%	34.55%	44.66%	101.03%	-	-
Enterprise Value (EV) ¹	3,207	2,841	3,850	5,130	7,669	14,993	13,848	12,455
Change	-	-11.4%	35.51%	33.25%	49.49%	95.49%	-7.64%	-10.06%
P/E ratio	23.6x	-45.2x	112x	25.5x	26.7x	22.2x	15x	12.3x
PBR	1.2x	1.1x	1.46x	-	-	3.58x	3x	-
PEG	-	0x	-1x	0x	0.9x	0x	0.3x	0.6x
Capitalization / Revenue	4.58x	3.66x	4.85x	5.23x	5.75x	8.33x	6.02x	5.26x
EV / Revenue	4.29x	3.45x	4.69x	5.01x	5.69x	8.02x	5.35x	4.21x
EV / EBITDA	8.4x	7.07x	10.9x	10.5x	11.1x	12.7x	7.17x	5.57x
EV / EBIT	14.1x	191x	34.5x	16.1x	13.6x	14.8x	8.09x	5.97x
EV / FCF	26.2x	360x	-253x	41.4x	28.2x	42.7x	14.1x	12.5x
FCF Yield	3.81%	0.28%	-0.39%	2.41%	3.55%	2.34%	7.07%	7.98%
Dividend per Share ²	0.065	0.1	0.1	0.1	0.1	0.096	0.1	0.1
Rate of return	0.74%	1.3%	0.99%	0.74%	0.54%	0.26%	0.27%	0.27%
EPS ²	0.37	-0.17	0.09	0.53	0.69	1.67	2.466	3.008
Distribution rate	17.6%	-58.8%	111%	18.9%	14.5%	5.75%	4.06%	3.32%
Net sales ¹	748.1	823.6	821.2	1,023	1,347	1,869	2,587	2,958
EBITDA ¹	381.7	402	351.7	486.4	691.5	1,183	1,932	2,238
EBIT ¹	227.6	14.9	111.5	318.1	561.9	1,011	1,711	2,086
Net income ¹	144.2	-66.7	37.1	210	284.3	713	1,040	1,265
Net Debt ¹	-220.5	-172.5	-129.8	-224.8	-77.2	-580	-1,725	-3,118
Reference price ²	8.73	7.69	10.12	13.49	18.43	37.10	37.10	37.10
Nbr of stocks (in thousands)	3,92,728	3,91,963	3,93,458	3,96,858	4,20,282	4,19,754	-	-
Announcement Date	24/02/21	23/02/22	22/02/23	21/02/24	19/02/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ALAMOS GOLD INC.	23.51x	8.11x	12.88x	0.26%	1.56TCr
NEWMONT CORPORATION	13.3x	4.65x	7.83x	1.06%	10TCr
AGNICO EAGLE MINES LIMITED	20.02x	6.8x	10x	0.88%	8.24TCr
BARRICK MINING CORPORATION	18.47x	4.32x	7.06x	1.35%	7.04TCr
WHEATON PRECIOUS METALS CORP.	39.89x	23.8x	29.21x	0.58%	5.11TCr
ANGLOGOLD ASHANTI PLC	14.71x	4.2x	6.53x	3.4%	4.16TCr
KINROSS GOLD CORPORATION	15.66x	4.5x	7.37x	0.45%	3.28TCr
NORTHERN STAR RESOURCES LIMITED	17.32x	4.49x	8.04x	2.02%	2.56TCr
LUNDIN GOLD INC.	24.44x	10.37x	14.62x	3.5%	1.9TCr
ROYAL GOLD, INC.	26.39x	17.5x	21.31x	0.84%	1.77TCr
Average	21.37x	8.87x	12.48x	1.43%	4.59TCr
Weighted average by Cap.	20.09x	7.90x	11.31x	1.31%