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

Alamos Gold Inc

www: www.alamosgold.com   email: info@alamosgold.com
Category: Major
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
NYSE:AGI USD
TSE:AGI CAD

Description

Alamos Gold Inc are a gold focused major with nine producing mines in Canada, Mexico and USA, five mines in development in Canada, Mexico and Turkey and exploration properties. Currently they produce roughly 520koz. of gold per year. They have approximately 24Moz. of gold in the reserves and resources category of which 19Moz. are in the measured and indicated category. They have a market capitalisation of ~$14073.92M which is a rise of roughly 73% over the last nine months. As of 12/08/2024 they have ~$250M debt and ~$345M cash. They have 420M 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 12/08/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $8,138.62M $14,073.92M 12/08/2024
MCap (OS): $7,999.82M $13,833.89M 12/08/2024
Total Assets: $3,300.00M $3,300.00M 12/08/2024
Total Liabilities: $673.00M $673.00M 12/08/2024
Current Assets: $377.00M $377.00M 12/08/2024
Current Liabilities: $123.00M $123.00M 12/08/2024
Total Debt: $250.00M $250.00M 12/08/2024
Cash: $291.00M $345.00M 07/30/2025
Debt (Net): $-41.00M $-95.00M
Enterprise Value: $8,097.62M $13,978.92M 12/21/2412
Cash Flow: $594.05M $878.96M never
Cash Flow Multiple: 13.70 16.01 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 12/08/2024
Misc 12/08/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 419,717,659 419,717,659 12/08/2024
Shares (FD): 427,000,000 427,000,000 12/08/2024
Insider Ownership: n/a n/a never
Dividend (Annual): n/a 0.3% 09/01/2025
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a n/a 12/08/2024
Production (Gold Eq Oz.): (guess) 
500,000		 (guess) 
520,000		 07/30/2025
Production (Silver Eq Oz.): (guess) 
42,632,515		 (guess) 
45,091,853		 07/30/2025
Development Phase: none Producer (Single Mine) 07/30/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 30
Producer: Elite Quality
 30
Producer: Elite Quality
 04/24/2023
Cash Flow Multiple: 15 20 07/30/2025

Resource Data

GOLD 12/08/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 10.00M 10.00M 12/08/2024
Measured & Indicated: 19.00M 19.00M 12/08/2024
Inferred: 5.00M 5.00M 12/08/2024
Reserves & Resources: 24.00M 24.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 9.00M 9.00M 12/08/2024
Measured & Indicated: 15.48M 15.48M 12/08/2024
Inferred: 2.25M 2.25M 12/08/2024
Reserves & Resources: 17.73M 17.73M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
500,000oz.		 (guess) 
520,000oz.		 07/30/2025
Cash Cost: $900 $1,250 07/30/2025
Extra Operating Cost: $550 $700 07/30/2025
Total: $1,450 $1,950 07/30/2025
Margin (Free Cash Flow): $1,188 (45%) $1,690 (46%)
MCap / Production (AuEq): $16,277.24 $27,065.23
EV / Production (AuEq): $16,195.24 $26,882.54
G
R
A
D
E		 Underground (Avg): 7.00 g/t 7.00 g/t 12/08/2024
Open Pit (Avg): n/a 1.50 g/t 03/18/2024
Recovery Rate: (CG)  90.00% (CG)  90.00% 07/30/2025
F
U
T
U
R
E		 Proven & Probable: 20.00M 20.00M 12/08/2024
Annual Production: 800,000oz. 800,000oz. 12/08/2024
Cash Cost: $1,100 $1,300 07/30/2025
Extra Operating Cost: $600 $700 07/30/2025
SILVER 12/08/2024
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 12/08/2024
Measured & Indicated: n/a n/a 12/08/2024
Inferred: n/a n/a 12/08/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/08/2024
Measured & Indicated: n/a n/a 12/08/2024
Inferred: n/a n/a 12/08/2024
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 12/08/2024
Extra Operating Cost: n/a n/a 12/08/2024
Total: n/a n/a 12/08/2024
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $190.90 $312.12
EV / Production (AgEq): $189.94 $310.01
G
R
A
D
E		 Underground (Avg): n/a n/a 12/08/2024
Open Pit (Avg): n/a n/a 12/04/2023
Recovery Rate: n/a n/a 12/08/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/08/2024
Annual Production: n/a n/a 12/08/2024
Cash Cost: n/a n/a 12/08/2024
Extra Operating Cost: n/a n/a 12/08/2024

Property

Last Analysis Data  (12/08/2024)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Beaufor
100 show
Short mine life. Only 40,000 oz of production annually.
Prod Island Gold
100 show
Expansion project underway to exploit another 500,000 oz.

Current production around 40,000 oz. annually.
Prod Young-Davidson
100 show
5 million oz deposit

3.8 million oz of P&P at 2.7 gpt.

8,000 tpd mill. Full production in 2016.
Dev Lynn Lake
100 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

Size: 28,000 ha
Dev Monique
100 show
Small deposit. 30,000 oz. Production in 2014.
Exp Arncoeur
100 n/a
Exp Camflo NW
80 n/a
Exp Cripple Creek
100 n/a
Exp Good Fish
100 n/a
Exp Goudreau
100 show
Appears to be a signifcant disccovery.

Size: 34,000 ha
Exp Joutel South
100 show
Early exploration

Size: 1,500 ha
Exp Kemess Underground
100 show
In development.

125,000 oz of annual gold production.

Copper and silver offsets.
Exp Lac Fortune
100 n/a
Exp Louvem 117
100 n/a
Exp McClure East
100 show
Early Exploration

Size: 1,500 ha
Exp Milestone
100 n/a
Exp Norex
100 n/a
Exp Qiqavik
100 show
Early exploration.

40-kilometer strike.

Size: 35,000 ha
Exp Sewell
100 n/a
Exp The Chimo Group
100 n/a
Exp Wasamac
100 show
3 million oz deposit. Permitting under way.

Production likely around 2016.

Size: 600 ha
Exp West Raglan
100 show
Size: 65,000 ha
Prod El Castillo
100 show
Long life producing mine.
Prod El Chanate
100 show
Surface mine in Mexico.

$600 cash costs.

75,000 annual production.
Prod La Colorada
100 show
Long life producing mine.
Prod Mulatos
100 show
5 million oz deposit.

200,000 oz of annual production.
Prod San Agustin
100 show
2.5 million oz deposit. Low grade.

Purchased from Silver Standard for $75 million in 203.

Production scheduled for 2017.
Dev Cerro Del Gallo
100 show
900,000 oz (.6 gpt)

Size: 25,000 ha
Dev Cerro Jumil
100 show
Production of 100,000 oz is scheduled for 2015. Several exploration targets to increase production.

Size: 15,000 ha
Exp Biricu
100 n/a
Exp Esperanza
100 show
Acquired from Esperanza. 2 million oz deposit.

Advanced stage.

100,000 oz of production scheduled.
Exp Gallos Blancos
100 n/a
Exp Los Jarros
100 n/a
Exp Mercury Mines
100 n/a
Exp Orion
100 n/a
Exp Pararin-Guadalupe
100 n/a
Exp Pucarana
0 n/a
Exp Utcucocha
100 n/a
Dev Kirazli
100 show
Two projects in Turkey under development.

165,000 oz of production in 2015.

Low cash costs under $500 per oz.
Exp Cevizlidere
50 n/a
Exp Karakartal
50 n/a
Prod Florida Canyon
100 show
1.5 million oz open pit project.

$30 million capex.

Production scheduled for Q1 2017.
Exp Ashby
51 n/a
Exp Coal Canyon
100 n/a
Exp Quartz Mountain
100 show
2 million oz deposit. Acquired in 2013 from Orsa Ventures. Still early exploration.
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Beaufor
100 show
Short mine life. Only 40,000 oz of production annually.
Prod Island Gold
100 show
Expansion project underway to exploit another 500,000 oz.

Current production around 40,000 oz. annually.
Prod Young-Davidson
100 show
5 million oz deposit

3.8 million oz of P&P at 2.7 gpt.

8,000 tpd mill. Full production in 2016.
Dev Lynn Lake
100 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

Size: 28,000 ha
Dev Monique
100 show
Small deposit. 30,000 oz. Production in 2014.
Exp Arncoeur
100 n/a
Exp Camflo NW
80 n/a
Exp Cripple Creek
100 n/a
Exp Good Fish
100 n/a
Exp Goudreau
100 show
Appears to be a signifcant disccovery.

Size: 34,000 ha
Exp Joutel South
100 show
Early exploration

Size: 1,500 ha
Exp Kemess Underground
100 show
In development.

125,000 oz of annual gold production.

Copper and silver offsets.
Exp Lac Fortune
100 n/a
Exp Louvem 117
100 n/a
Exp McClure East
100 show
Early Exploration

Size: 1,500 ha
Exp Milestone
100 n/a
Exp Norex
100 n/a
Exp Qiqavik
100 show
Early exploration.

40-kilometer strike.

Size: 35,000 ha
Exp Sewell
100 n/a
Exp The Chimo Group
100 n/a
Exp Wasamac
100 show
3 million oz deposit. Permitting under way.

Production likely around 2016.

Size: 600 ha
Exp West Raglan
100 show
Size: 65,000 ha
Prod El Castillo
100 show
Long life producing mine.
Prod El Chanate
100 show
Surface mine in Mexico.

$600 cash costs.

75,000 annual production.
Prod La Colorada
100 show
Long life producing mine.
Prod Mulatos
100 show
5 million oz deposit.

200,000 oz of annual production.
Prod San Agustin
100 show
2.5 million oz deposit. Low grade.

Purchased from Silver Standard for $75 million in 203.

Production scheduled for 2017.
Dev Cerro Del Gallo
100 show
900,000 oz (.6 gpt)

Size: 25,000 ha
Dev Cerro Jumil
100 show
Production of 100,000 oz is scheduled for 2015. Several exploration targets to increase production.

Size: 15,000 ha
Exp Biricu
100 n/a
Exp Esperanza
100 show
Acquired from Esperanza. 2 million oz deposit.

Advanced stage.

100,000 oz of production scheduled.
Exp Gallos Blancos
100 n/a
Exp Los Jarros
100 n/a
Exp Mercury Mines
100 n/a
Exp Orion
100 n/a
Exp Pararin-Guadalupe
100 n/a
Exp Pucarana
0 n/a
Exp Utcucocha
100 n/a
Dev Kirazli
100 show
Two projects in Turkey under development.

165,000 oz of production in 2015.

Low cash costs under $500 per oz.
Exp Cevizlidere
50 n/a
Exp Karakartal
50 n/a
Prod Florida Canyon
100 show
1.5 million oz open pit project.

$30 million capex.

Production scheduled for Q1 2017.
Exp Ashby
51 n/a
Exp Coal Canyon
100 n/a
Exp Quartz Mountain
100 show
2 million oz deposit. Acquired in 2013 from Orsa Ventures. Still early exploration.

Profitability (by resource)

Proven &
Probable		 12/08/2024
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.): 10.00M 10.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 9.00M 9.00M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $10,692.90M $15,212.70M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $10,692.90M $15,212.70M n/a
Max Profit / Current MCap: 1.314 1.081 n/a
Max Profit Per Share (Gold): $25.04 $35.63 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $25.04 $35.63 n/a
Total Free Profit Per Share: $5.98 $2.67 n/a
FD MCap / Gold Eq.: $904.29 $1,563.77 n/a
FD MCap / Silver Eq.: $10.61 $18.03 n/a
FD MCap / Per Metal
as % Spot Price:		 34.28% 42.96% n/a
EV / Gold Eq.: $899.74 $1,553.21 n/a
EV / Silver Eq.: $10.55 $17.91 n/a
EV / Per Metal
as % Spot Price:		 34.11% 42.67% n/a
Measured &
Indicated		 12/08/2024
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.): 19.00M 19.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 15.48M 15.48M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $18,391.79M $26,165.84M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $18,391.79M $26,165.84M n/a
Max Profit / Current MCap: 2.260 1.859 n/a
Max Profit Per Share (Gold): $43.07 $61.28 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $43.07 $61.28 n/a
Total Free Profit Per Share: $24.01 $28.32 n/a
FD MCap / Gold Eq.: $525.75 $909.17 n/a
FD MCap / Silver Eq.: $6.17 $10.48 n/a
FD MCap / Per Metal
as % Spot Price:		 19.93% 24.98% n/a
EV / Gold Eq.: $523.10 $903.03 n/a
EV / Silver Eq.: $6.14 $10.41 n/a
EV / Per Metal
as % Spot Price:		 19.83% 24.81% n/a

Reserves &
Resources		 12/08/2024
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.): 24.00M 24.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 17.73M 17.73M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $21,065.01M $29,969.02M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $21,065.01M $29,969.02M n/a
Max Profit / Current MCap: 2.588 2.129 n/a
Max Profit Per Share (Gold): $49.33 $70.19 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $49.33 $70.19 n/a
Total Free Profit Per Share: $30.27 $37.23 n/a
FD MCap / Gold Eq.: $459.03 $793.79 n/a
FD MCap / Silver Eq.: $5.38 $9.15 n/a
FD MCap / Per Metal
as % Spot Price:		 17.40% 21.81% n/a
EV / Gold Eq.: $456.72 $788.43 n/a
EV / Silver Eq.: $5.36 $9.09 n/a
EV / Per Metal
as % Spot Price:		 17.31% 21.66% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults