US · AGI
Alamos Gold Inc.
- Sector
- Basic Materials · Gold
- Headquarters
- Toronto, ON M5J 2T3
- Website
- alamosgold.com
Price · as of 2025-12-31
$39.42
Market cap 22.75B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $47.74 | +21.11% |
| Intrinsic Value(DCF) | $23.76 | -39.73% |
| Graham-Dodd Method(GD) | $19.70 | -50.04% |
| Graham Formula(GF) | $87.20 | +121.2% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $5.30 | $14.05 | |||
| 2012 | $4.52 | $50.17 | |||
| 2013 | $3.00 | $0.00 | |||
| 2014 | $2.56 | $0.00 | |||
| 2015 | $0.00 | $0.00 | |||
| 2016 | |||||
| 2017 | $4.71 | $0.00 | $8.92 | $5.11 | |
| 2018 | $4.78 | $24.44 | $0.00 | $5.55 | $0.00 |
| 2019 | $6.17 | $22.73 | $0.07 | $7.54 | $3.13 |
| 2020 | $7.72 | $23.45 | $0.25 | $8.21 | $6.37 |
| 2021 | $8.47 | $21.65 | $0.00 | $4.80 | $0.00 |
| 2022 | $9.91 | $22.14 | $0.02 | $6.07 | $0.75 |
| 2023 | $13.25 | $26.27 | $0.42 | $8.71 | $16.81 |
| 2024 | $23.72 | $30.74 | $7.41 | $10.97 | $26.72 |
| 2025 | $55.33 | $47.74 | $5.85 | $19.70 | $87.20 |
AI valuation
Our deep-learning model estimates Alamos Gold Inc.'s (AGI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $47.74
- Current price
- $39.42
- AI upside
- +21.11%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$23.76
-39.73% upside
Graham-Dodd
$19.70
-50.04% upside
Graham Formula
$87.20
+121.2% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| AGI | Alamos Gold Inc. | $39.42 | 22.75B | +21% | -40% | -50% | +121% | 25.81 | 5.24 | 12.84 | 19.14 | 12.63 | 5.24 | 54.31% | 44.53% | 49.07% | 22.47% | 17.48% | 15.39% | 0.05 | 2034.79 | 1.72 | 1.28 | -0.33 | 20435.00% | 3457.00% | 1500.00% | 1.17% | 1.39 | 7.22% | 0.17% | 4.50% | 1.84% | 28.27 | 84.15 | 12.59 | 8.04 |
| AEM | Agnico Eagle Mines Limite… | $251.60 | 126.06B | -31% | -59% | -75% | +77% | 28.38 | 5.12 | 10.63 | 14.81 | 21.11 | 6.15 | 58.13% | 53.14% | 37.47% | 19.58% | 19.42% | 13.84% | 0.01 | 226.89 | 2.02 | 1.25 | -0.30 | 13439.00% | 4371.00% | 10041.00% | 3.37% | 2.76 | 19.65% | 0.58% | 16.30% | 3.41% | 19.60 | 29.10 | 10.42 | 9.07 |
| AU | AngloGold Ashanti Plc | $127.77 | 64.51B | -15% | +61% | — | +208% | 24.71 | 8.05 | 6.58 | 11.80 | 20.13 | 8.16 | 46.54% | 45.14% | 26.65% | 35.82% | 44.33% | 18.67% | 0.30 | 20.30 | 2.87 | 1.89 | -0.09 | 12275.00% | 7078.00% | 25364.00% | 4.77% | 2.91 | 41.52% | 2.87% | 71.00% | 4.74% | 14.48 | 20.82 | 6.54 | 10.15 |
| EGO | Eldorado Gold Corporation | $46.42 | 9.22B | +21% | -60% | -28% | +154% | 17.78 | 2.20 | 5.08 | 9.47 | 22.79 | 2.25 | 44.87% | 41.47% | 27.89% | 12.95% | 17.25% | 8.43% | 0.30 | 27.26 | 1.83 | 1.46 | 0.41 | 7801.00% | 3993.00% | -88642.00% | -2.08% | 0.87 | -4.58% | 0.00% | 0.00% | 2.32% | 12.81 | -50.33 | 5.31 | 2.76 |
| FNV | Franco-Nevada Corporation | $280.61 | 54.1B | -70% | -80% | -91% | — | 49.69 | 4.57 | 24.63 | 26.26 | — | 4.57 | 68.18% | 65.25% | 49.58% | 9.38% | 11.81% | 8.96% | 0.00 | 293.56 | 25.43 | 23.84 | -1.47 | -21811.00% | -865.00% | -1024.00% | 1.54% | 12.29 | 9.48% | 0.88% | 43.90% | 0.99% | 35.76 | 61.64 | 23.33 | 50.28 |
| FSM | Fortuna Mining Corp. | $13.66 | 4.2B | +323% | -43% | -24% | — | 15.42 | 2.49 | 4.33 | 6.83 | 12.90 | 2.49 | 48.74% | 38.52% | 31.47% | 17.53% | 19.43% | 11.91% | 0.16 | 14.76 | 2.98 | 2.48 | -0.51 | 11951.00% | -960.00% | 8185.00% | 7.08% | 1.86 | 21.43% | 0.00% | 0.00% | 6.24% | 10.46 | 13.14 | 4.03 | 5.09 |
| GFI | Gold Fields Limited | $58.84 | 52.66B | +7% | +25% | -70% | +402% | 14.49 | 6.15 | 5.90 | 10.15 | 7.75 | 6.15 | 54.20% | 49.38% | 40.76% | 52.49% | 34.03% | 28.21% | 0.43 | 47.49 | 1.75 | 1.05 | 0.34 | 18696.00% | 6877.00% | 34014.00% | 6.02% | 2.68 | 35.59% | 1.37% | 19.80% | 1.95% | 12.38 | 17.19 | 6.11 | 6.98 |
| HMY | Harmony Gold Mining Compa… | $22.75 | 14.21B | -48% | +191% | -64% | +60% | 10.69 | 3.19 | 2.08 | 5.44 | 15.78 | 3.19 | 39.65% | 27.55% | 19.47% | 32.32% | 36.90% | 20.85% | 0.05 | — | 1.72 | 1.38 | -0.41 | 6774.00% | 2039.00% | 4881.00% | 7.02% | 1.83 | 28.51% | 1.34% | 14.30% | 6.85% | 7.02 | 13.24 | 1.93 | 5.40 |
| KGC | Kinross Gold Corporation | $36.99 | 44.63B | +27% | -60% | -59% | +147% | 18.45 | 5.24 | 6.25 | 10.27 | 11.64 | 5.24 | 47.45% | 43.19% | 33.90% | 31.55% | 31.37% | 20.92% | 0.09 | 37.23 | 2.35 | 1.31 | -0.23 | 15844.00% | 3934.00% | 8734.00% | 5.72% | 2.71 | 33.63% | 0.34% | 6.40% | 5.73% | 14.16 | 17.09 | 6.12 | 8.17 |
| NEM | Newmont Corporation | $130.00 | 141.86B | -13% | -58% | -65% | +46% | 19.87 | 4.20 | 6.28 | 9.59 | 16.00 | 4.56 | 64.33% | 60.85% | 31.62% | 22.47% | 28.14% | 12.63% | 0.01 | 60.23 | 1.72 | 1.46 | -0.51 | 12413.00% | 2216.00% | 14650.00% | 5.13% | 1.81 | 23.56% | 0.78% | 15.40% | 11.19% | 9.80 | 18.52 | 5.96 | 5.07 |
| OR | OR Royalties Inc. | $47.39 | 8.89B | -17% | -60% | -79% | +146% | 43.52 | 6.38 | 32.34 | 36.94 | 3.73 | 6.77 | 83.38% | 72.92% | 74.30% | 18.27% | 16.03% | 16.28% | 0.01 | 45.20 | 4.53 | 4.45 | -0.55 | 116667.00% | 10258.00% | 23697.00% | 2.33% | 7.67 | 19.38% | 0.39% | 16.90% | 2.57% | 43.70 | 42.35 | 31.87 | 38.88 |
| PAAS | Pan American Silver Corp. | $68.70 | 25.19B | -34% | +26% | -65% | +42% | 25.69 | 3.66 | 6.94 | 14.64 | 3.46 | 3.66 | 37.66% | 32.27% | 27.02% | 17.03% | 16.77% | 11.76% | 0.13 | 20.14 | 2.69 | 1.93 | -0.16 | 74194.00% | 3063.00% | 16986.00% | 4.23% | 1.72 | 19.28% | 0.70% | 17.90% | 1.73% | 21.19 | 23.29 | 6.84 | 6.48 |
| RGLD | Royal Gold, Inc. | $299.79 | 19.66B | -49% | -59% | -63% | +14% | 44.80 | 2.95 | 20.50 | 28.23 | 137.94 | 2.95 | 69.27% | 64.50% | 45.25% | 9.18% | 10.10% | 7.29% | 0.13 | 28.40 | 3.12 | 2.87 | 0.95 | 3248.00% | 4457.00% | 6509.00% | 3.34% | 5.83 | 13.04% | 0.56% | 25.10% | 0.56% | 32.88 | 31.01 | 21.21 | 5.99 |
| SA | Seabridge Gold Inc. | $39.35 | 4.11B | — | — | — | — | -46.12 | 1.71 | — | -101.98 | — | 1.71 | 0.00% | — | — | -3.97% | -1.68% | -2.23% | 0.67 | -59.10 | 2.86 | 2.72 | -26.89 | 0.00% | — | -5213.00% | -8.36% | -0.70 | -9.37% | 0.00% | 0.00% | 0.00% | -90.14 | -16.18 | — | 1.19 |
| WPM | Wheaton Precious Metals C… | $163.65 | 74.3B | -72% | -83% | -92% | -76% | 60.16 | 4.39 | 24.78 | 34.74 | — | 4.39 | 62.48% | 48.33% | 41.19% | 7.43% | 7.91% | 7.32% | 0.00 | 111.88 | 28.07 | 27.94 | -0.91 | -168.00% | 2644.00% | 39274.00% | 1.16% | 34.83 | 5.73% | 0.88% | 52.70% | 1.73% | 49.97 | 84.01 | 24.15 | 116.95 |
About Alamos Gold Inc.
Alamos gold holding oorperatief u.a. operates as a subsidiary of Alamos Gold Inc.
- CEO
- John A. McCluskey
- Employees
- 2.4K
- Beta
- 0.94
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($23.76 ÷ $39.42) − 1 = -39.73% (DCF, example).