Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Minera Alamos Inc

www: mineraalamos.com   email: info@mineraalamos.com
Category: Junior: Small Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using 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, small producer with two producing mines in Mexico and USA, two mines in development in Mexico and one exploration property. Currently they produce roughly 25koz. of gold per year. They have approximately 1.1Moz. of gold in the reserves and resources category of which 0.4Moz. are in the measured and indicated category. They have a market capitalisation of ~C$149.82M which is a rise of roughly 39% over the last twelve months. As of 09/12/2024 they have ~C$5M debt and ~C$8.1M cash. They have 496M 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 07/14/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $107.60M $149.82M 11/20/2024
Total Assets: $27.87M $27.97M 07/14/2024
Total Liabilities: $3.67M $3.68M 07/14/2024
Current Assets: $11.00M $11.04M 07/14/2024
Current Liabilities: $2.93M $2.94M 07/14/2024
Total Debt: $0.00M $5.15M 09/12/2024
Cash: $8.07M $8.10M 07/14/2024
Enterprise Value: $99.53M $146.88M 08/27/1974
Cash Flow: $13.99M $39.40M never
Cash Flow Multiple: 7.69 3.80 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 07/14/2024
Misc 07/14/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 463,000,000 496,000,000 11/20/2024
Shares (FD): 489,000,000 522,000,000 11/20/2024
Insider Ownership: n/a 25% 06/21/2025
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2021 07/14/2024
Production (Gold Eq Oz.): (guess) 
25,000		 (guess) 
25,000		 05/01/2025
Production (Silver Eq Oz.): (guess) 
1,962,936		 (guess) 
2,267,617		 05/01/2025
Initial CapEx (Outstanding): n/a n/a 07/14/2024
Funding Option: n/a n/a 07/14/2024
Documentation: none PRODUCER 06/21/2025
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 04/24/2023
Cash Flow Multiplier: 8 10 06/21/2025

Resource Data

GOLD 07/14/2024
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 07/14/2024
Measured & Indicated: 0.40M 0.40M 07/14/2024
Inferred: 0.70M 0.70M 07/14/2024
Reserves & Resources: 1.10M 1.10M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 07/14/2024
Measured & Indicated: 0.26M 0.26M 07/14/2024
Inferred: 0.28M 0.28M 07/14/2024
Reserves & Resources: 0.54M 0.54M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
25,000oz.		 (guess) 
25,000oz.		 05/01/2025
Cash Cost: $1,200 $1,100 07/18/2024
Extra Operating Cost: $650 $650 07/14/2024
Total: $1,850 $1,750 07/18/2024
Margin (Free Cash Flow): $560 (23%) $1,576 (47%)
G
R
A
D
E		 Underground (Avg): n/a n/a 07/14/2024
Open Pit (Avg): n/a 0.60 g/t 03/24/2024
Recovery Rate: (CG)  80.00% (CG)  80.00% 06/21/2025
F
U
T
U
R
E		 Proven & Probable: 1.00M 1.00M 07/14/2024
Annual Production: 80,000oz. 60,000oz. 05/01/2025
Cash Cost: $1,000 $1,100 05/01/2025
Extra Operating Cost: $550 $650 05/01/2025
SILVER 07/14/2024
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 07/14/2024
Measured & Indicated: n/a n/a 07/14/2024
Inferred: n/a n/a 07/14/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 07/14/2024
Measured & Indicated: n/a n/a 07/14/2024
Inferred: n/a n/a 07/14/2024
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 07/14/2024
Extra Operating Cost: n/a n/a 07/14/2024
Total: n/a n/a 07/14/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 07/14/2024
Open Pit (Avg): n/a n/a 07/10/2023
Recovery Rate: n/a n/a 07/14/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/14/2024
Annual Production: n/a n/a 07/14/2024
Cash Cost: n/a n/a 07/14/2024
Extra Operating Cost: n/a n/a 07/14/2024

Property

Last Analysis Data  (07/14/2024)
Stage Name Owned Au Ag Cu Notes
Prod Santana 100% show
Short mine life
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.
Exp Los Verdes 100% n/a
Total Land Package Size (ha): 14,500  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Santana 100% show
Short mine life
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.
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
Total Land Package Size (ha): 14,500  

Profitability (by resource)

Proven &
Probable		 07/14/2024
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
Measured &
Indicated		 07/14/2024
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.): 0.40M 0.40M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.26M 0.26M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $143.28M $403.49M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $143.28M $403.49M n/a
Max Profit / Current MCap: 1.332 2.693 n/a
Max Profit Per Share (Gold): $0.29 $0.77 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.29 $0.77 n/a
Total Free Profit Per Share: $0.00 $0.38 n/a
FD MCap / Gold Eq.: $420.31 $585.25 n/a
FD MCap / Silver Eq.: $5.35 $6.45 n/a
FD MCap / Per Metal
as % Spot Price:		 17.44% 17.60% n/a

Reserves &
Resources		 07/14/2024
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.): 1.10M 1.10M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.54M 0.54M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $300.00M $844.81M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $300.00M $844.81M n/a
Max Profit / Current MCap: 2.788 5.639 n/a
Max Profit Per Share (Gold): $0.61 $1.62 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.61 $1.62 n/a
Total Free Profit Per Share: $0.31 $1.23 n/a
FD MCap / Gold Eq.: $200.74 $279.52 n/a
FD MCap / Silver Eq.: $2.56 $3.08 n/a
FD MCap / Per Metal
as % Spot Price:		 8.33% 8.40% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults