Valuation Alamos Gold Inc. NYSE

Stocks

Market Closed - NYSE Other stock markets 06:00:03 18/06/26 am AEST			Pre-market 10:55:28 pm
37.31 ^USD	-2.89%		40.72	+9.14%

03/06	RBC Precious Metals Price Target Changes Brief: B2Gold To US$5.75 From $6.50; Centerra To C$30 From $31; DPM To C$58 From $63; Eldorado To US$39 From $50	MT
03/06	RBC Precious Metals Price Target Changes Brief: Artemis To C$60 From $62; K92 To C$44 From $46; OceanaGold To C$72 From $78; Alamos To US$52 From $63	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	15,786	-	-
Change	-	32.06%	34.55%	44.66%	109.5%	-2.73%	-	-
Enterprise Value (EV) ¹	2,841	3,850	5,130	7,669	15,805	14,419	12,920	11,737
Change	-	35.51%	33.25%	49.49%	106.09%	-8.77%	-10.4%	-9.16%
P/E	-45.2x	112x	25.5x	26.7x	18.4x	14.4x	10.5x	8.93x
PBR	1.1x	1.46x	-	-	-	-	-	-
PEG	-	-1x	0x	0.9x	0x	0.6x	0.3x	0.5x
Capitalization / Revenue	3.66x	4.85x	5.23x	5.75x	8.97x	5.57x	4.58x	4.2x
EV / Revenue	3.45x	4.69x	5.01x	5.69x	8.74x	5.09x	3.75x	3.12x
EV / EBITDA	7.07x	10.9x	10.5x	11.1x	14.7x	7.18x	4.93x	3.94x
EV / EBIT	191x	34.5x	16.1x	13.6x	14.4x	7.85x	5.41x	4.12x
EV / FCF	360x	-253x	41.4x	28.2x	44.9x	17.3x	10.6x	8x
FCF Yield	0.28%	-0.39%	2.41%	3.55%	2.23%	5.79%	9.45%	12.5%
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%	-	0.43%	0.43%	0.43%
EPS ²	-0.17	0.09	0.53	0.69	2.1	2.615	3.566	4.21
Distribution rate	-58.8%	111%	18.9%	14.5%	-	6.12%	4.49%	3.8%
Net sales ¹	823.6	821.2	1,023	1,347	1,809	2,835	3,445	3,762
EBITDA ¹	402	351.7	486.4	691.5	1,074	2,007	2,620	2,980
EBIT ¹	14.9	111.5	318.1	561.9	1,098	1,836	2,388	2,850
Net income ¹	-66.7	37.1	210	284.3	885.8	1,100	1,508	1,745
Net Debt ¹	-172.5	-129.8	-224.8	-77.2	-423.1	-1,366	-2,866	-4,049
Reference price ²	7.69	10.12	13.49	18.43	38.65	37.59	37.59	37.59
Nbr of stocks (in thousands)	391,963	393,458	396,858	420,282	419,834	419,965	-	-
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.($)
NEWMONT CORPORATION	9.84x	3.63x	5.43x	0.98%	112B
AGNICO EAGLE MINES LIMITED	12.3x	4.75x	6.55x	0.97%	86.5B
BARRICK MINING CORPORATION	10.63x	2.95x	4.29x	2.09%	69.79B
WHEATON PRECIOUS METALS CORP.	24.99x	14.35x	17.11x	0.6%	57.7B
ANGLOGOLD ASHANTI PLC	9.41x	3.26x	4.66x	5.18%	45.97B
KINROSS GOLD CORPORATION	8.8x	2.96x	4.5x	0.55%	32.86B
NORTHERN STAR RESOURCES LIMITED	18.2x	4.18x	7.8x	2.34%	22.07B
COEUR MINING, INC.	10.5x	2.91x	4.51x	-	18.13B
ROYAL GOLD, INC.	17.33x	9.24x	11.05x	0.88%	18.54B
Average	13.55x	5.36x	7.32x	1.7%	51.55B
Weighted average by Cap.	12.91x	5.21x	7.08x	1.57%