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 86.7 417.6 389.2 - -
Change - -21.12% -24.68% -22.64% 381.68% -6.81% - -
Enterprise Value (EV) 1 188.6 148.8 112.1 86.7 398.9 405.2 310.2 76.21
Change - -21.12% -24.68% -22.64% 360.1% 1.58% -23.44% -75.43%
P/E - - - -6.58x - 7.93x 2.27x -
PBR - - - - - - - -
PEG - - - - - - 0x -
Capitalization / Revenue - 9.28x 11.5x 13.4x 11.1x 2.43x 1.27x 0.69x
EV / Revenue - 9.28x 11.5x 13.4x 10.6x 2.53x 1.01x 0.13x
EV / EBITDA -46.9x 156x -15.2x -12.6x -19x 5.45x 1.62x 0.21x
EV / EBIT -46.4x - - - - 7.06x 2.79x 0.24x
EV / FCF -14.5x -120x -21x -12x 22.2x -22.9x 3.81x 0.32x
FCF Yield -6.91% -0.83% -4.75% -8.35% 4.5% -4.38% 26.3% 314%
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 37.61 160.2 307.5 565
EBITDA 1 -4.024 0.9548 -7.364 -6.881 -21.04 74.3 191.5 369
EBIT 1 -4.067 - - - - 57.4 111.1 314.3
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 5.030 5.030 5.030
Nbr of stocks (in thousands) 44,620 45,768 46,253 49,902 108,044 109,949 - -
Announcement Date 02/05/22 01/05/23 30/04/24 30/04/25 30/04/26 - - -
1CAD in Million2USD in Million3CAD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 2.53x5.45x - 389M
8.86x3.26x4.9x1.09% 100B
11.02x4.21x5.78x1.08% 76.89B
9.45x2.6x3.78x2.35% 61.87B
21.77x12.53x14.92x0.69% 50.28B
8.69x2.95x4.18x5.72% 41.35B
7.6x2.51x3.82x0.63% 28.35B
17.56x3.89x7.32x2.52% 19.78B
16.03x8.53x10.2x0.95% 17.15B
9.78x2.69x4.16x - 16.89B
Average 12.31x 4.57x 6.45x 1.88% 41.34B
Weighted average by Cap. 11.57x 4.61x 6.28x 1.75%

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.