Company Valuation: Minera Alamos Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 188.6 148.8 112.1 86.7 417.6 434.7 - -
Change - -21.12% -24.68% -22.64% 381.68% 4.09% - -
Enterprise Value (EV) 1 188.6 148.8 112.1 86.7 398.9 450.7 355.7 121.7
Change - -21.12% -24.68% -22.64% 360.1% 12.98% -21.08% -65.79%
P/E Ratio - - - -6.58x - 8.71x 2.49x -
PBR - - - - - - - -
PEG - - - - - - 0x -
Capitalization / Revenue - 9.28x 11.5x 13.4x 11.1x 2.63x 1.28x 0.75x
EV / Revenue - 9.28x 11.5x 13.4x 10.6x 2.73x 1.05x 0.21x
EV / EBITDA -46.9x 156x -15.2x -12.6x -19x 5.75x 1.66x 0.32x
EV / EBIT - - - - - - - -
EV / FCF -14.5x -120x -21x -12x 22.2x -25.4x 4.37x 0.51x
FCF Yield -6.91% -0.83% -4.75% -8.35% 4.5% -3.93% 22.9% 197%
Dividend per Share 3 - - - - - - - -
Rate of return - - - - - - - -
EPS 3 - - - -0.38 - 0.634 2.219 -
Distribution rate - - - - - - - -
Net sales 1 - 16.03 9.764 6.452 37.61 165.3 339.3 577
EBITDA 1 -4.024 0.9548 -7.364 -6.881 -21.04 78.4 214.4 384
EBIT -4.067 - - - - - - -
Net income 1 - - - - -31.32 82 261 -
Net Debt 1 - - - - -18.71 16 -79 -313
Reference price 3 5.350 4.400 3.200 2.500 5.300 5.520 5.520 5.520
Nbr of stocks (in thousands) 44,620 45,768 46,253 49,902 108,044 109,949 - -
Announcement Date 5/2/22 5/1/23 4/30/24 4/30/25 4/30/26 - - -
1CAD in Million2USD in Million3CAD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 2.73x5.75x - 435M
9.43x3.42x5.11x1.03% 107B
11.56x4.44x6.13x1.03% 81.33B
10.28x2.85x4.1x2.03% 67.5B
22.87x13.15x15.67x0.66% 52.8B
8.93x3.09x4.41x5.46% 43.63B
8.19x2.73x4.16x0.59% 30.58B
16.02x3.69x6.89x2.66% 19.41B
16.47x8.77x10.48x0.93% 17.62B
10.3x2.85x4.45x - 17.79B
Average 12.67x 4.77x 6.72x 1.8% 43.77B
Weighted average by Cap. 12.06x 4.82x 6.55x 1.64%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. MAI Stock
  4. Valuation Minera Alamos Inc.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!