investorscraft@gmail.com

Intrinsic ValueAlamos Gold Inc. (AGI.TO)

Previous Close$50.46
Intrinsic Value
Upside potential
Previous Close
$50.46

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Alamos Gold Inc. is a mid-tier gold producer with a diversified portfolio of operating mines and development projects across North America. The company generates revenue primarily through gold production, with operations in Canada, Mexico, and the United States. Its core assets include the Young-Davidson mine in Ontario, the Island Gold mine in Ontario, and the Mulatos mine in Mexico. Alamos Gold focuses on low-cost, high-margin production, leveraging its operational efficiency and disciplined capital allocation to maintain profitability even in volatile gold price environments. The company’s strategic positioning in stable jurisdictions mitigates geopolitical risks, while its exploration and development pipeline supports long-term growth. As a mid-tier player, Alamos Gold competes with larger producers by emphasizing cost control, organic growth, and sustainable mining practices. Its market position is reinforced by a strong balance sheet and a track record of delivering consistent operational performance.

Revenue Profitability And Efficiency

In FY 2024, Alamos Gold reported revenue of CAD 1.35 billion, with net income of CAD 284.3 million, reflecting a robust margin in the gold sector. The company’s diluted EPS stood at CAD 0.69, supported by efficient operations and disciplined cost management. Operating cash flow was strong at CAD 661.1 million, underscoring its ability to generate liquidity from core activities. Capital expenditures of CAD 417.6 million indicate ongoing investments in growth and sustaining projects.

Earnings Power And Capital Efficiency

Alamos Gold demonstrates solid earnings power, with operating cash flow significantly exceeding capital expenditures, highlighting efficient capital deployment. The company’s ability to generate free cash flow supports its growth initiatives and shareholder returns. With a beta of 0.56, Alamos Gold exhibits lower volatility compared to the broader market, appealing to risk-averse investors seeking exposure to gold.

Balance Sheet And Financial Health

The company maintains a healthy balance sheet, with CAD 327.2 million in cash and equivalents and total debt of CAD 286.6 million, reflecting a conservative leverage profile. This financial stability provides flexibility to fund growth projects and weather commodity price fluctuations. The low debt-to-equity ratio underscores Alamos Gold’s prudent financial management.

Growth Trends And Dividend Policy

Alamos Gold has a history of organic growth through exploration and development, with a focus on expanding its resource base. The company pays a dividend of CAD 0.13954 per share, signaling a commitment to returning capital to shareholders while balancing reinvestment needs. Its growth trajectory is supported by a pipeline of development projects and operational expansions.

Valuation And Market Expectations

With a market capitalization of CAD 15.17 billion, Alamos Gold is valued as a mid-tier gold producer with growth potential. The company’s valuation reflects investor confidence in its operational efficiency and strategic positioning. The low beta suggests it is perceived as a stable investment within the volatile gold sector.

Strategic Advantages And Outlook

Alamos Gold’s strategic advantages include its low-cost operations, geographic diversification, and strong balance sheet. The company is well-positioned to capitalize on favorable gold prices and organic growth opportunities. Its outlook remains positive, supported by disciplined capital allocation and a focus on sustainable mining practices.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount