Valuation Alamos Gold Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 21:00:00 06/02/2026 GMT			5-day change	1st Jan Change
54.88 ^CAD	+6.36%		+8.76%	+3.55%

02-05	Alamos Gold Maintained at Buy at Stifel Canada After Island Gold Update; Price Target Kept at C$65.00	MT
02-04	Alamos Gold Inc. - Analyst/Investor Day

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	16,884	16,884	-
Change	-	-12.07%	32.06%	34.55%	44.66%	117.95%	0%	-
Enterprise Value (EV) ¹	3,207	2,841	3,850	5,130	7,669	16,453	15,527	14,096
Change	-	-11.4%	35.51%	33.25%	49.49%	114.53%	-5.63%	-9.21%
P/E ratio	23.6x	-45.2x	112x	25.5x	26.7x	24.8x	16.4x	13.8x
PBR	1.2x	1.1x	1.46x	-	-	-	-	-
PEG	-	0x	-1x	0x	0.9x	0x	0.3x	0.7x
Capitalization / Revenue	4.58x	3.66x	4.85x	5.23x	5.75x	9.29x	6.1x	5.35x
EV / Revenue	4.29x	3.45x	4.69x	5.01x	5.69x	9.06x	5.61x	4.47x
EV / EBITDA	8.4x	7.07x	10.9x	10.5x	11.1x	14.8x	7.91x	6.06x
EV / EBIT	14.1x	191x	34.5x	16.1x	13.6x	16.6x	9.96x	8.29x
EV / FCF	26.2x	360x	-253x	41.4x	28.2x	52.3x	19.8x	20.5x
FCF Yield	3.81%	0.28%	-0.39%	2.41%	3.55%	1.91%	5.05%	4.89%
Dividend per Share ²	0.065	0.1	0.1	0.1	0.1	0.095	0.1	0.1
Rate of return	0.74%	1.3%	0.99%	0.74%	0.54%	0.24%	0.25%	0.25%
EPS ²	0.37	-0.17	0.09	0.53	0.69	1.625	2.446	2.91
Distribution rate	17.6%	-58.8%	111%	18.9%	14.5%	5.85%	4.09%	3.44%
Net sales ¹	748.1	823.6	821.2	1,023	1,347	1,817	2,769	3,157
EBITDA ¹	381.7	402	351.7	486.4	691.5	1,110	1,963	2,327
EBIT ¹	227.6	14.9	111.5	318.1	561.9	990.4	1,558	1,700
Net income ¹	144.2	-66.7	37.1	210	284.3	679.5	1,121	1,282
Net Debt ¹	-220.5	-172.5	-129.8	-224.8	-77.2	-430.6	-1,357	-2,787
Reference price ²	8.73	7.69	10.12	13.49	18.43	40.22	40.22	40.22
Nbr of stocks (in thousands)	392,728	391,963	393,458	396,858	420,282	419,754	419,754	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ALAMOS GOLD INC.	24.71x	9.06x	14.81x	0.24%	16.88B
NEWMONT CORPORATION	15.93x	5.62x	9.49x	0.87%	126B
AGNICO EAGLE MINES LIMITED	23.54x	8.12x	11.94x	0.75%	98.7B
BARRICK MINING CORPORATION	12.48x	3.38x	5.21x	1.47%	75.82B
WHEATON PRECIOUS METALS CORP.	45.58x	28.28x	34.98x	0.48%	61.86B
ANGLOGOLD ASHANTI PLC	17.23x	5.27x	8.53x	3%	52.48B
KINROSS GOLD CORPORATION	18.57x	5.36x	8.75x	0.39%	38.76B
NORTHERN STAR RESOURCES LIMITED	18.23x	4.61x	8.33x	1.97%	26.82B
ROYAL GOLD, INC.	33.54x	21.9x	26.74x	0.66%	22.43B
LUNDIN GOLD INC.	23.19x	9.97x	14.13x	3.6%	18.57B
Average	23.30x	10.16x	14.29x	1.34%	53.79B
Weighted average by Cap.	21.94x	9.20x	13.11x	1.18%