investorscraft@gmail.com

Intrinsic ValueAlamos Gold Inc. (AGI)

Previous Close$36.91
Intrinsic Value
Upside potential
Previous Close
$36.91

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. operates as an intermediate gold producer with a diversified portfolio of mining assets across North America. The company generates revenue primarily through the extraction, processing, and sale of gold, with additional contributions from silver and other by-products. Its core operations include the Young-Davidson mine in Canada, the Island Gold mine in Ontario, and the Mulatos mine in Mexico, each contributing to a stable production base. Alamos Gold differentiates itself through a disciplined approach to cost management, operational efficiency, and a focus on low-risk jurisdictions, which enhances its appeal to risk-averse investors. The company’s market position is bolstered by its ability to maintain competitive all-in sustaining costs (AISC) relative to industry peers, ensuring resilience in fluctuating gold price environments. With a balanced mix of high-grade underground and open-pit operations, Alamos Gold is well-positioned to capitalize on sustained demand for precious metals while mitigating geopolitical and operational risks. The company’s strategic emphasis on organic growth through exploration and development further strengthens its long-term prospects in the gold mining sector.

Revenue Profitability And Efficiency

Alamos Gold reported revenue of $1.35 billion for FY 2024, driven by steady gold production and favorable commodity prices. Net income stood at $284.3 million, reflecting robust operational performance and cost control. The company’s diluted EPS of $0.68 underscores its profitability, while operating cash flow of $661.1 million highlights strong cash generation capabilities. Capital expenditures of $417.6 million indicate ongoing investments in mine development and expansion.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its ability to generate substantial operating cash flow, which supports both reinvestment and shareholder returns. Alamos Gold’s capital efficiency is demonstrated by its disciplined approach to project execution and cost management, ensuring high returns on invested capital. The balance between growth investments and profitability positions the company well for sustained value creation.

Balance Sheet And Financial Health

Alamos Gold maintains a solid balance sheet with $327.2 million in cash and equivalents, providing liquidity for operational needs and growth initiatives. Total debt of $286.6 million is manageable, reflecting a conservative leverage profile. The company’s financial health is further supported by its strong cash flow generation, which enhances its ability to fund capital projects and maintain flexibility in volatile market conditions.

Growth Trends And Dividend Policy

Alamos Gold has demonstrated consistent growth through operational execution and strategic investments in its asset base. The company’s dividend policy, with a payout of $0.09 per share, reflects a commitment to returning capital to shareholders while retaining sufficient funds for growth. Future growth is expected to be driven by organic expansion projects and exploration activities, which aim to extend mine life and increase production.

Valuation And Market Expectations

The company’s valuation reflects its stable production profile, cost efficiency, and exposure to gold prices. Market expectations are likely centered on its ability to maintain low AISC and deliver on growth projects. Alamos Gold’s valuation metrics should be assessed in the context of its peer group, with attention to its operational consistency and jurisdictional advantages.

Strategic Advantages And Outlook

Alamos Gold’s strategic advantages include its diversified asset base, focus on low-risk jurisdictions, and disciplined cost management. The outlook remains positive, supported by strong gold prices and the company’s ability to execute on growth initiatives. Continued operational efficiency and exploration success will be key drivers of long-term value creation, positioning Alamos Gold as a resilient player in the gold mining industry.

Sources

Company filings, investor presentations, Bloomberg

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