Valuation Alamos Gold Inc. London S.E.

Stocks

Delayed London S.E. Other stock markets 17:49:52 10/06/2026 +04			5-day change	1st Jan Change
48.45 ^CAD	-8.69%		+1.40%	-10.03%

06-03	RBC Precious Metals Price Target Changes Brief: B2Gold To US$5.75 From $6.50; Centerra To C$30 From $31; DPM To C$58 From $63; Eldorado To US$39 From $50	MT
06-03	RBC Precious Metals Price Target Changes Brief: Artemis To C$60 From $62; K92 To C$44 From $46; OceanaGold To C$72 From $78; Alamos To US$52 From $63	MT

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	16,148	-	-
Change	-	32.06%	34.55%	44.66%	109.5%	-0.5%	-	-
Enterprise Value (EV) ¹	2,841	3,850	5,130	7,669	15,805	14,782	13,283	12,099
Change	-	35.51%	33.25%	49.49%	106.09%	-6.48%	-10.14%	-8.91%
P/E Ratio	-45.2x	112x	25.5x	26.7x	18.4x	14.7x	10.8x	9.13x
PBR	1.1x	1.46x	-	-	-	-	-	-
PEG	-	-1x	0x	0.9x	0x	0.6x	0.3x	0.5x
Capitalization / Revenue	3.66x	4.85x	5.23x	5.75x	8.97x	5.7x	4.69x	4.29x
EV / Revenue	3.45x	4.69x	5.01x	5.69x	8.74x	5.21x	3.86x	3.22x
EV / EBITDA	7.07x	10.9x	10.5x	11.1x	14.7x	7.36x	5.07x	4.06x
EV / EBIT	191x	34.5x	16.1x	13.6x	14.4x	8.05x	5.56x	4.24x
EV / FCF	360x	-253x	41.4x	28.2x	44.9x	17.7x	10.9x	8.24x
FCF Yield	0.28%	-0.39%	2.41%	3.55%	2.23%	5.65%	9.2%	12.1%
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%	-	0.42%	0.42%	0.42%
EPS ²	-0.17	0.09	0.53	0.69	2.1	2.615	3.566	4.21
Distribution rate	-58.8%	111%	18.9%	14.5%	-	6.12%	4.49%	3.8%
Net sales ¹	823.6	821.2	1,023	1,347	1,809	2,835	3,445	3,762
EBITDA ¹	402	351.7	486.4	691.5	1,074	2,007	2,620	2,980
EBIT ¹	14.9	111.5	318.1	561.9	1,098	1,836	2,388	2,850
Net income ¹	-66.7	37.1	210	284.3	885.8	1,100	1,508	1,745
Net Debt ¹	-172.5	-129.8	-224.8	-77.2	-423.1	-1,366	-2,866	-4,049
Reference price ²	7.69	10.12	13.49	18.43	38.65	38.45	38.45	38.45
Nbr of stocks (in thousands)	391,963	393,458	396,858	420,282	419,834	419,965	-	-
Announcement Date	23/02/22	22/02/23	21/02/24	19/02/25	18/02/26	-	-	-

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.($)
NEWMONT CORPORATION	10.1x	3.73x	5.58x	0.95%	115B
AGNICO EAGLE MINES LIMITED	12.5x	4.83x	6.67x	0.95%	87.92B
BARRICK MINING CORPORATION	10.94x	3.04x	4.42x	2.03%	71.84B
WHEATON PRECIOUS METALS CORP.	25.27x	14.51x	17.3x	0.6%	58.35B
ANGLOGOLD ASHANTI PLC	9.72x	3.38x	4.83x	5.01%	47.49B
KINROSS GOLD CORPORATION	8.97x	3.03x	4.6x	0.53%	33.5B
NORTHERN STAR RESOURCES LIMITED	17.74x	4.07x	7.61x	2.4%	21.53B
COEUR MINING, INC.	11.25x	3.15x	4.87x	-	19.44B
ROYAL GOLD, INC.	17.57x	9.38x	11.21x	0.87%	18.8B
Average	13.79x	5.46x	7.45x	1.67%	52.68B
Weighted average by Cap.	13.11x	5.29x	7.19x	1.53%