|
Market Closed -
Toronto S.E.
07:00:00 17/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 45.49 CAD | +0.22% |
|
-3.07% | -14.17% |
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 | 13,462 | - | - |
| Change | - | 32.06% | 34.55% | 44.66% | 109.5% | -17.05% | - | - |
| Enterprise Value (EV) 1 | 2,841 | 3,850 | 5,130 | 7,669 | 15,805 | 12,795 | 11,969 | 10,776 |
| Change | - | 35.51% | 33.25% | 49.49% | 106.09% | -19.05% | -6.46% | -9.97% |
| P/E | -45.2x | 112x | 25.5x | 26.7x | 18.4x | 15.9x | 11.7x | 8.81x |
| PBR | 1.1x | 1.46x | - | - | - | - | - | - |
| PEG | - | -1x | 0x | 0.9x | 0x | -4.17x | 0.3x | 0.3x |
| Capitalization / Revenue | 3.66x | 4.85x | 5.23x | 5.75x | 8.97x | 5.91x | 4.88x | 4.04x |
| EV / Revenue | 3.45x | 4.69x | 5.01x | 5.69x | 8.74x | 5.61x | 4.34x | 3.23x |
| EV / EBITDA | 7.07x | 10.9x | 10.5x | 11.1x | 14.7x | 8.07x | 5.46x | 3.86x |
| EV / EBIT | 191x | 34.5x | 16.1x | 13.6x | 14.4x | 9.61x | 6.1x | 4.56x |
| EV / FCF | 360x | -253x | 41.4x | 28.2x | 44.9x | 32.6x | 13.1x | 7.08x |
| FCF Yield | 0.28% | -0.39% | 2.41% | 3.55% | 2.23% | 3.07% | 7.66% | 14.1% |
| Dividend per Share 2 | 0.1 | 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% | 0.26% | 0.5% | 0.5% | 0.5% |
| EPS 2 | -0.17 | 0.09 | 0.53 | 0.69 | 2.1 | 2.02 | 2.75 | 3.65 |
| Distribution rate | -58.8% | 111% | 18.9% | 14.5% | 4.76% | 7.92% | 5.82% | 4.38% |
| Net sales 1 | 823.6 | 821.2 | 1,023 | 1,347 | 1,809 | 2,279 | 2,760 | 3,333 |
| EBITDA 1 | 402 | 351.7 | 486.4 | 691.5 | 1,074 | 1,585 | 2,193 | 2,792 |
| EBIT 1 | 14.9 | 111.5 | 318.1 | 561.9 | 1,098 | 1,331 | 1,962 | 2,364 |
| Net income 1 | -66.7 | 37.1 | 210 | 284.3 | 885.8 | 864.9 | 1,154 | 1,536 |
| Net Debt 1 | -172.5 | -129.8 | -224.8 | -77.2 | -423.1 | -667 | -1,494 | -2,686 |
| Reference price 2 | 7.69 | 10.12 | 13.49 | 18.43 | 38.65 | 32.16 | 32.16 | 32.16 |
| Nbr of stocks (in thousands) | 391,963 | 393,458 | 396,858 | 420,282 | 419,834 | 418,604 | - | - |
| Announcement Date | 23/2/22 | 22/2/23 | 21/2/24 | 19/2/25 | 18/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.92x | 5.61x | 8.07x | 0.5% | 13.46B | |
| 12.52x | 4.49x | 7x | 0.88% | 124B | |
| 9.84x | 1.78x | 5.73x | 3.36% | 116B | |
| 16x | 6.11x | 8.6x | 0.92% | 95.97B | |
| 11.91x | 3.06x | 4.66x | 2.18% | 67.18B | |
| 28.07x | 16.97x | 20.17x | 0.58% | 60.91B | |
| 15.97x | 5.32x | 7.62x | 1.73% | 50.61B | |
| 11.45x | 3.67x | 5.47x | 4.06% | 47.38B | |
| 30.52x | 18.79x | 19.91x | 0.72% | 46.98B | |
| 8.2x | 2.88x | 4.24x | 5.11% | 33.99B | |
| Average | 16.04x | 6.87x | 9.15x | 2.01% | 65.58B | |
| Weighted average by Cap. | 15.26x | 6.23x | 8.74x | 1.93% |
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.
Select your edition
All financial news and data tailored to specific country editions
