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 86.7 417.6 391.3 - -
Change - -21.12% -24.68% -22.64% 381.68% -6.3% - -
Enterprise Value (EV) 1 188.6 148.8 112.1 86.7 398.9 407.3 312.3 78.34
Change - -21.12% -24.68% -22.64% 360.1% 2.11% -23.32% -74.92%
P/E - - - -6.58x - 7.97x 2.28x -
PBR - - - - - - - -
PEG - - - - - - 0x -
Capitalization / Revenue - 9.28x 11.5x 13.4x 11.1x 2.44x 1.27x 0.69x
EV / Revenue - 9.28x 11.5x 13.4x 10.6x 2.54x 1.02x 0.14x
EV / EBITDA -46.9x 156x -15.2x -12.6x -19x 5.48x 1.63x 0.21x
EV / EBIT -46.4x - - - - 7.1x 2.81x 0.25x
EV / FCF -14.5x -120x -21x -12x 22.2x -23x 3.84x 0.33x
FCF Yield -6.91% -0.83% -4.75% -8.35% 4.5% -4.35% 26.1% 306%
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 5.050 5.050 5.050
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.($)
- 2.54x5.48x - 391M
9.01x3.28x4.92x1.07% 102B
11.27x4.31x5.92x1.06% 78.62B
9.54x2.63x3.82x2.33% 62.47B
22.27x12.81x15.26x0.68% 51.45B
8.67x2.94x4.17x5.73% 41.27B
7.75x2.57x3.91x0.62% 28.93B
17.15x3.94x7.36x2.49% 20.31B
16.5x8.79x10.5x0.92% 17.65B
9.59x2.63x4.07x - 16.57B
Average 12.42x 4.64x 6.54x 1.86% 41.99B
Weighted average by Cap. 11.75x 4.70x 6.39x 1.72%

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.