Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Emerging Major
Rating & Risk: Login to view
Alamos Gold Inc
www: www.alamosgold.com     email: info@alamosgold.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NYSE:AGI USD
TSE:AGI CAD

Description

Alamos Gold Inc are a gold focused emerging major with five producing mines in Canada and Mexico, four mines in development in Canada, Mexico and Turkey and exploration properties. Currently they produce roughly 500koz. of gold per year. They have approximately 23Moz. of gold in the reserves and resources category of which 18Moz. are in the measured and indicated category. They have a market capitalisation of ~$1879.95M which is a rise of roughly 26% over the last six months. As of 12/08/2018 they have no debt and ~$224M cash. They have 390M shares outstanding and trade on the New York Stock Exchange and the Toronto Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 12/08/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $1,494.00M $1,879.95M 12/08/2018 $385.95M
Total Assets: $3,300.00M $3,300.00M 12/08/2018 $0.00M
Total Liabilities: $660.00M $660.00M 12/08/2018 $0.00M
Current Assets: $429.00M $429.00M 12/08/2018 $0.00M
Current Liabilities: $128.00M $128.00M 12/08/2018 $0.00M
Total Debt: $0.00M $0.00M 12/08/2018 $0.00M
Cash: $224.00M $224.00M 12/08/2018 $0.00M
Enterprise Value: $1,270.00M $1,655.95M 06/22/2022 $385.95M
Cash Flow: $34.23M $47.08M never $12.85M
Cash Flow Multiple: 43.65 39.94 never -3.71
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 12/08/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 12/08/2018 0.00%
Misc 12/08/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 390,000,000 390,000,000 12/08/2018 0
Shares (FD): 415,000,000 415,000,000 12/08/2018 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 12/08/2018 n/a
Production (Gold Eq Oz.): (guess) 
500,000		 (guess) 
500,000		 12/08/2018 0
Production (Silver Eq Oz.): (guess) 
42,791,495		 (guess) 
44,201,652		 12/08/2018 1,410,157
Initial CapEx (Outstanding): n/a n/a 12/08/2018 n/a
Funding Option: n/a n/a 12/08/2018 n/a
Documentation: none PRODUCER 12/08/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 12/08/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 8.00M 8.00M 12/08/2018 0.00M
Measured & Indicated: 18.00M 18.00M 12/08/2018 0.00M
Inferred: 5.00M 5.00M 12/08/2018 0.00M
Reserves & Resources: 23.00M 23.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 6.40M 6.40M 12/08/2018 0.00M
Measured & Indicated: 12.80M 12.80M 12/08/2018 0.00M
Inferred: 2.00M 2.00M 12/08/2018 0.00M
Reserves & Resources: 14.80M 14.80M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
500,000oz.		 (guess) 
500,000oz.		 12/08/2018 0oz.
Cash Cost: $800 $800 12/08/2018 $0.00
Extra Operating Cost: $350 $350 12/08/2018 $0.00
Average Grade: 0.70 g/t 0.70 g/t 12/08/2018 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 12/08/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: 15.00M 15.00M 12/08/2018 0.00M
Annual Production: 800,000oz. 800,000oz. 12/08/2018 0oz.
Cash Cost: $800 $800 12/08/2018 $0
Extra Operating Cost: $350 $350 12/08/2018 $0
SILVER 12/08/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 12/08/2018 0.00M
Measured & Indicated: n/a n/a 12/08/2018 0.00M
Inferred: n/a n/a 12/08/2018 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/08/2018 0.00M
Measured & Indicated: n/a n/a 12/08/2018 0.00M
Inferred: n/a n/a 12/08/2018 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 12/08/2018 $0.00
Extra Operating Cost: n/a n/a 12/08/2018 $0.00
Average Grade: n/a n/a 12/08/2018 n/a
Recovery Rate: n/a n/a 12/08/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/08/2018 0.00M
Annual Production: n/a n/a 12/08/2018 n/a
Cash Cost: n/a n/a 12/08/2018 n/a
Extra Operating Cost: n/a n/a 12/08/2018 n/a

Property

Last Analysis Data  (12/08/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Val D'or, Quebec, Canada Beaufor 100% n/a n/a show
Short mine life. Only 40,000 oz of production annually.
Production Wawa, Ontario, Canada Island Gold 100% n/a Underground show
Expansion project underway to exploit another 500,000 oz.

Current production around 40,000 oz. annually.
Production Matachewan, Ontario, Canada Young-Davidson 100% n/a n/a show
5 million oz deposit

3.8 million oz of P&P at 2.7 gpt.

8,000 tpd mill. Full production in 2016.
Production Caborca, Mexico El Chanate 100% n/a n/a show
Surface mine in Mexico.

$600 cash costs.

75,000 annual production.
Production Mexico Mulatos 100% (guess) n/a Open Pit show
5 million oz deposit.

200,000 oz of annual production.
Development Manitoba, Canada Lynn Lake 100% 28,000 Open Pit show
PEA in 2013. Hopefully production in 2020.

$185 Million capex
145,000 avg production for 13 years
1.2 gpt
$700 cash costs per oz
Pre-tax IRR of 26% at $1300 gold

5 million oz of gold at 5 deposits
Development Val D'or, Canada Monique 100% n/a n/a show
Small deposit. 30,000 oz. Production in 2014.
Development Cuernavaca, Mexico Cerro Jumil 100% 15,000 Open Pit show
Production of 100,000 oz is scheduled for 2015. Several exploration targets to increase production.
Development Turkey Kirazli 100% n/a Open Pit show
Two projects in Turkey under development.

165,000 oz of production in 2015.

Low cash costs under $500 per oz.
Exploration Rouyn-noranda, Canada Arncoeur 100% n/a n/a n/a
Exploration Malartic, Canada Camflo NW 80% n/a n/a n/a
Exploration Timmins, On, Canada Cripple Creek 100% n/a n/a n/a
Exploration Kirkland Lake, Canada Good Fish 100% n/a n/a n/a
Exploration Toodoggone Region, Bc, Canada Kemess Underground 100% n/a n/a show
In development.

125,000 oz of annual gold production.

Copper and silver offsets.
Exploration Rouyn-noranda, Canada Lac Fortune 100% n/a n/a n/a
Exploration Val D'or, Canada Louvem 117 100% n/a n/a n/a
Exploration Rouyn-noranda, Canada Norex 100% n/a n/a n/a
Exploration Timmins, Ontario, Canada Sewell 100% n/a n/a n/a
Exploration Val D'or, Canada The Chimo Group 100% n/a n/a n/a
Exploration Quebec, Canada Wasamac 100% 600 Both show
3 million oz deposit. Permitting under way.

Production likely around 2016.
Exploration Mexico Biricu 100% n/a n/a n/a
Exploration Mexico Esperanza 100% (guess) n/a n/a show
Acquired from Esperanza. 2 million oz deposit.

Advanced stage.

100,000 oz of production scheduled.
Exploration San Luis Potosi, Mexico Gallos Blancos 100% n/a n/a n/a
Exploration Chihuahua State, Mexico Los Jarros 100% n/a n/a n/a
Exploration Mexico Mercury Mines 100% n/a n/a n/a
Exploration Tepic, Mexico Orion 100% n/a n/a n/a
Exploration Peru Pararin-Guadalupe 100% n/a n/a n/a
Exploration Arequipa, Peru Pucarana 0% n/a n/a n/a
Exploration Peru Utcucocha 100% n/a n/a n/a
Exploration Tunceli, Turkey Cevizlidere 50% n/a n/a n/a
Exploration Erzincan, Turkey Karakartal 50% n/a n/a n/a
Exploration Nevada, USA Ashby 51% n/a n/a n/a
Exploration Nevada, USA Coal Canyon 100% n/a n/a n/a
Exploration Oregon, USA Quartz Mountain 100% n/a Underground show
2 million oz deposit. Acquired in 2013 from Orsa Ventures. Still early exploration.
Total Land Package Size (ha): 43,600  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Val D'or, Quebec, Canada Beaufor 100% n/a n/a show
Short mine life. Only 40,000 oz of production annually.
Production Wawa, Ontario, Canada Island Gold 100% n/a Underground show
Expansion project underway to exploit another 500,000 oz.

Current production around 40,000 oz. annually.
Production Matachewan, Ontario, Canada Young-Davidson 100% n/a n/a show
5 million oz deposit

3.8 million oz of P&P at 2.7 gpt.

8,000 tpd mill. Full production in 2016.
Production Caborca, Mexico El Chanate 100% n/a n/a show
Surface mine in Mexico.

$600 cash costs.

75,000 annual production.
Production Mexico Mulatos 100% (guess) n/a Open Pit show
5 million oz deposit.

200,000 oz of annual production.
Development Manitoba, Canada Lynn Lake 100% 28,000 Open Pit show
PEA in 2013. Hopefully production in 2020.

$185 Million capex
145,000 avg production for 13 years
1.2 gpt
$700 cash costs per oz
Pre-tax IRR of 26% at $1300 gold

5 million oz of gold at 5 deposits
Development Val D'or, Canada Monique 100% n/a n/a show
Small deposit. 30,000 oz. Production in 2014.
Development Cuernavaca, Mexico Cerro Jumil 100% 15,000 Open Pit show
Production of 100,000 oz is scheduled for 2015. Several exploration targets to increase production.
Development Turkey Kirazli 100% n/a Open Pit show
Two projects in Turkey under development.

165,000 oz of production in 2015.

Low cash costs under $500 per oz.
Exploration Rouyn-noranda, Canada Arncoeur 100% n/a n/a n/a
Exploration Malartic, Canada Camflo NW 80% n/a n/a n/a
Exploration Timmins, On, Canada Cripple Creek 100% n/a n/a n/a
Exploration Kirkland Lake, Canada Good Fish 100% n/a n/a n/a
Exploration Toodoggone Region, Bc, Canada Kemess Underground 100% n/a n/a show
In development.

125,000 oz of annual gold production.

Copper and silver offsets.
Exploration Rouyn-noranda, Canada Lac Fortune 100% n/a n/a n/a
Exploration Val D'or, Canada Louvem 117 100% n/a n/a n/a
Exploration Rouyn-noranda, Canada Norex 100% n/a n/a n/a
Exploration Timmins, Ontario, Canada Sewell 100% n/a n/a n/a
Exploration Val D'or, Canada The Chimo Group 100% n/a n/a n/a
Exploration Quebec, Canada Wasamac 100% 600 Both show
3 million oz deposit. Permitting under way.

Production likely around 2016.
Exploration Mexico Biricu 100% n/a n/a n/a
Exploration Mexico Esperanza 100% (guess) n/a n/a show
Acquired from Esperanza. 2 million oz deposit.

Advanced stage.

100,000 oz of production scheduled.
Exploration San Luis Potosi, Mexico Gallos Blancos 100% n/a n/a n/a
Exploration Chihuahua State, Mexico Los Jarros 100% n/a n/a n/a
Exploration Mexico Mercury Mines 100% n/a n/a n/a
Exploration Tepic, Mexico Orion 100% n/a n/a n/a
Exploration Peru Pararin-Guadalupe 100% n/a n/a n/a
Exploration Arequipa, Peru Pucarana 0% n/a n/a n/a
Exploration Peru Utcucocha 100% n/a n/a n/a
Exploration Tunceli, Turkey Cevizlidere 50% n/a n/a n/a
Exploration Erzincan, Turkey Karakartal 50% n/a n/a n/a
Exploration Nevada, USA Ashby 51% n/a n/a n/a
Exploration Nevada, USA Coal Canyon 100% n/a n/a n/a
Exploration Oregon, USA Quartz Mountain 100% n/a Underground show
2 million oz deposit. Acquired in 2013 from Orsa Ventures. Still early exploration.
Total Land Package Size (ha): 43,600  

Profitability (by resource)

Proven &
Probable		 12/08/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 8.00M 8.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 22.56M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 6.40M 6.40M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 18.05M
Maximum Profit (Gold): $438.14M $602.56M n/a $164.42M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $438.14M $602.56M n/a $164.42M
Max Profit / Current MCap: 0.293 0.321 n/a 0.027
Max Profit Per Share (Gold): $1.06 $1.45 n/a $0.40
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.06 $1.45 n/a $0.40
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $233.44 $293.74 n/a $60.30
FD Mkt. Cap / Silver Eq.: $2.73 $3.32 n/a $0.60
FD Mkt. Cap / Per Metal
as % Spot Price:		 18.71% 22.87% n/a 4.16%
Measured &
Indicated		 12/08/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 18.00M 18.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 50.77M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 12.80M 12.80M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 36.10M
Maximum Profit (Gold): $876.29M $1,205.12M n/a $328.83M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $876.29M $1,205.12M n/a $328.83M
Max Profit / Current MCap: 0.587 0.641 n/a 0.055
Max Profit Per Share (Gold): $2.11 $2.90 n/a $0.79
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.11 $2.90 n/a $0.79
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $116.72 $146.87 n/a $30.15
FD Mkt. Cap / Silver Eq.: $1.36 $1.66 n/a $0.30
FD Mkt. Cap / Per Metal
as % Spot Price:		 9.35% 11.43% n/a 2.08%

Reserves &
Resources		 12/08/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 23.00M 23.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 64.87M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 14.80M 14.80M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 41.74M
Maximum Profit (Gold): $1,013.21M $1,393.42M n/a $380.21M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,013.21M $1,393.42M n/a $380.21M
Max Profit / Current MCap: 0.678 0.741 n/a 0.063
Max Profit Per Share (Gold): $2.44 $3.36 n/a $0.92
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.44 $3.36 n/a $0.92
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $100.95 $127.02 n/a $26.08
FD Mkt. Cap / Silver Eq.: $1.18 $1.44 n/a $0.26
FD Mkt. Cap / Per Metal
as % Spot Price:		 8.09% 9.89% n/a 1.80%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.