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 14,238 - -
Change - 32.06% 34.55% 44.66% 109.5% -12.26% - -
Enterprise Value (EV) 1 2,841 3,850 5,130 7,669 15,805 13,342 12,077 11,132
Change - 35.51% 33.25% 49.49% 106.09% -15.58% -9.48% -7.83%
P/E -45.2x 112x 25.5x 26.7x 18.4x 15.5x 11.4x 8.36x
PBR 1.1x 1.46x - - - - - -
PEG - -1x 0x 0.9x 0x 3.26x 0.3x 0.2x
Capitalization / Revenue 3.66x 4.85x 5.23x 5.75x 8.97x 5.89x 4.68x 4.04x
EV / Revenue 3.45x 4.69x 5.01x 5.69x 8.74x 5.52x 3.97x 3.16x
EV / EBITDA 7.07x 10.9x 10.5x 11.1x 14.7x 7.92x 5.43x 3.89x
EV / EBIT 191x 34.5x 16.1x 13.6x 14.4x 9.39x 6.07x 4.12x
EV / FCF 360x -253x 41.4x 28.2x 44.9x 30.4x 13.7x 7.09x
FCF Yield 0.28% -0.39% 2.41% 3.55% 2.23% 3.29% 7.31% 14.1%
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% - 0.47% 0.47% 0.47%
EPS 2 -0.17 0.09 0.53 0.69 2.1 2.2 2.98 4.07
Distribution rate -58.8% 111% 18.9% 14.5% - 7.27% 5.37% 3.93%
Net sales 1 823.6 821.2 1,023 1,347 1,809 2,418 3,042 3,526
EBITDA 1 402 351.7 486.4 691.5 1,074 1,684 2,226 2,859
EBIT 1 14.9 111.5 318.1 561.9 1,098 1,421 1,990 2,704
Net income 1 -66.7 37.1 210 284.3 885.8 931.7 1,222 1,687
Net Debt 1 -172.5 -129.8 -224.8 -77.2 -423.1 -896.2 -2,161 -3,107
Reference price 2 7.69 10.12 13.49 18.43 38.65 34.01 34.01 34.01
Nbr of stocks (in thousands) 391,963 393,458 396,858 420,282 419,834 418,604 - -
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.($)
12.22x4.52x7.1x0.87% 126B
15.05x5.88x8.22x0.86% 95.59B
12.07x3.1x4.48x1.92% 69.97B
27.84x16.78x19.63x0.57% 62.04B
12.79x4.07x5.6x4.07% 50.84B
9.62x3.26x4.91x0.54% 32.89B
18.95x4.4x7.91x2.23% 23.48B
20.18x10.48x12.88x0.81% 20.05B
13.62x3.86x7.42x - 19.85B
Average 15.82x 6.26x 8.68x 1.48% 55.68B
Weighted average by Cap. 15.25x 6.18x 8.48x 1.36%

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

  1. Stock Market
  2. Stocks
  3. AGI Stock
  4. 0UGS Stock
  5. Valuation Alamos Gold Inc.