Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

Minera Alamos Inc

www: mineraalamos.com   email: info@mineraalamos.com
Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CVE:MAI CAD
OTCMKTS:MAIFF USD

Description

Minera Alamos Inc are a gold focused junior, emerging mid-tier producer with two producing mines in Mexico and USA, two mines in development in Mexico and one exploration property. Currently they produce roughly 35koz. of gold per year. They have approximately 2.7Moz. of gold in the reserves and resources category of which 1.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$570.4M which is a rise of roughly 178% over the last seven months. As of 11/29/2025 they have ~C$22M debt and ~C$20.52M cash. They have 108M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

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

General Details

Financial 07/22/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $205.50M $570.40M 01/05/2026
MCap (OS): $195.98M $440.20M 01/05/2026
Total Assets: $27.80M $27.85M 07/22/2025
Total Liabilities: $3.66M $25.65M 11/29/2025
Current Assets: $10.98M $20.52M 11/29/2025
Current Liabilities: $2.93M $2.93M 07/22/2025
Total Debt: $5.12M $21.98M 11/29/2025
Cash: $10.24M $20.52M 11/29/2025
Debt (Net): $-5.12M $1.47M
Enterprise Value: $200.38M $571.87M
Cash Flow: $30.36M $87.79M never
Cash Flow Multiple: 6.77 6.50 never
Net Debt to
Cash Flow Ratio:		 n/a 0.02 never
Finance within 1 year: 07/22/2025
Misc 07/22/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 576,000,000 108,043,726 01/05/2026
Shares (FD): 604,000,000 140,000,000 01/05/2026
Insider Ownership: n/a 20% 01/05/2026
Dividend (Annual): n/a n/a 01/05/2026
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a 01/01/2021 07/22/2025
Production (Gold Eq Oz.): (guess) 
20,000		 (guess) 
35,000		 09/12/2025
Production (Silver Eq Oz.): (guess) 
1,745,638		 (guess) 
2,017,235		 09/12/2025
Development Phase: none Producer (Single Mine) 11/29/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 20
Producer: Growth Potential
 20
Producer: Growth Potential
 04/24/2023
Cash Flow Multiple: 12 12 07/22/2025

Resource Data

GOLD 07/22/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 07/22/2025
Measured & Indicated: 0.80M 1.50M 09/12/2025
Inferred: 0.90M 1.20M 09/12/2025
Reserves & Resources: 1.70M 2.70M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 07/22/2025
Measured & Indicated: 0.51M 0.96M 09/12/2025
Inferred: 0.36M 0.48M 09/12/2025
Reserves & Resources: 0.87M 1.44M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
20,000oz.		 (guess) 
35,000oz.		 09/12/2025
Cash Cost: $1,200 $1,600 11/29/2025
Extra Operating Cost: $700 $800 11/29/2025
Total: $1,900 $2,400 11/29/2025
Margin (Free Cash Flow): $1,518 (44%) $2,508 (51%)
MCap / Production (AuEq): $10,275.17 $16,297.18
EV / Production (AuEq): $10,019.07 $16,339.06
G
R
A
D
E		 Underground (Avg): n/a n/a 07/22/2025
Open Pit (Avg): n/a 0.60 g/t 03/24/2024
Recovery Rate: (CG)  80.00% (CG)  80.00% 01/05/2026
F
U
T
U
R
E		 Proven & Probable: 1.30M 1.50M 09/12/2025
Annual Production: 80,000oz. 150,000oz. 11/29/2025
Cash Cost: $1,300 $1,700 09/12/2025
Extra Operating Cost: $700 $800 11/29/2025
SILVER 07/22/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 07/22/2025
Measured & Indicated: n/a n/a 07/22/2025
Inferred: n/a n/a 07/22/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 07/22/2025
Measured & Indicated: n/a n/a 07/22/2025
Inferred: n/a n/a 07/22/2025
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 07/22/2025
Extra Operating Cost: n/a n/a 07/22/2025
Total: n/a n/a 07/22/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $117.72 $282.76
EV / Production (AgEq): $114.79 $283.49
G
R
A
D
E		 Underground (Avg): n/a n/a 07/22/2025
Open Pit (Avg): n/a n/a 07/10/2023
Recovery Rate: n/a n/a 07/22/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/22/2025
Annual Production: n/a n/a 07/22/2025
Cash Cost: n/a n/a 07/22/2025
Extra Operating Cost: n/a n/a 07/22/2025

Property

Last Analysis Data  (07/22/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Santana
100 show
Short mine life

Size: 8,500 ha
Dev Cerro De Oro
100 show
600,000 oz

2nd Mine
Construction planned for 2024 if permitted.
Dev La Fortuna
100 show
300,000 oz at 2 gpt.

Show grow in size.

3rd Mine.

Size: 6,000 ha
Exp Los Verdes
100 n/a
Prod Copperstone
100 show
500,000 oz (6 gpt) underground mine
$36M capex
40,000 oz year
Feasibility released
Production scheduled for 2025
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Santana
100 show
Short mine life

Size: 8,500 ha
Dev Cerro De Oro
100 show
600,000 oz

2nd Mine
Construction planned for 2024 if permitted.
Dev La Fortuna
100 show
300,000 oz at 2 gpt.

Show grow in size.

3rd Mine.

Size: 6,000 ha
Exp Los Verdes
100 n/a
Prod Copperstone
100 show
500,000 oz (6 gpt) underground mine
$36M capex
40,000 oz year
Feasibility released
Production scheduled for 2025

Profitability (by resource)

Proven &
Probable		 07/22/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 07/22/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 0.80M 1.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.51M 0.96M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $777.20M $2,407.89M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $777.20M $2,407.89M n/a
Max Profit / Current MCap: 3.782 4.221 n/a
Max Profit Per Share (Gold): $1.29 $17.20 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.29 $17.20 n/a
Total Free Profit Per Share: $0.82 $11.64 n/a
FD MCap / Gold Eq.: $401.37 $594.17 n/a
FD MCap / Silver Eq.: $4.60 $10.31 n/a
FD MCap / Per Metal
as % Spot Price:		 11.74% 12.11% n/a
EV / Gold Eq.: $391.37 $595.69 n/a
EV / Silver Eq.: $4.48 $10.34 n/a
EV / Per Metal
as % Spot Price:		 11.45% 12.14% n/a

Reserves &
Resources		 07/22/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 1.70M 2.70M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.87M 1.44M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,323.66M $3,611.84M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,323.66M $3,611.84M n/a
Max Profit / Current MCap: 6.441 6.332 n/a
Max Profit Per Share (Gold): $2.19 $25.80 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.19 $25.80 n/a
Total Free Profit Per Share: $1.73 $20.24 n/a
FD MCap / Gold Eq.: $235.67 $396.11 n/a
FD MCap / Silver Eq.: $2.70 $6.87 n/a
FD MCap / Per Metal
as % Spot Price:		 6.90% 8.07% n/a
EV / Gold Eq.: $229.80 $397.13 n/a
EV / Silver Eq.: $2.63 $6.89 n/a
EV / Per Metal
as % Spot Price:		 6.72% 8.09% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults