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: Emerging Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

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 20koz. of gold per year. They have approximately 1.7Moz. of gold in the reserves and resources category of which 0.8Moz. are in the measured and indicated category. They have a market capitalisation of ~C$160.01M which is a fall of roughly 22% over the last one months. As of 07/22/2025 they have ~C$5M debt and ~C$10.16M cash. They have 576M 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
Change
Item Value Value Updated Value
MCap (FD): $205.50M $160.01M 07/22/2025 $-45.49M
MCap (OS): $195.98M $152.59M 07/22/2025 $-43.38M
Total Assets: $27.80M $27.58M 07/22/2025 $-0.22M
Total Liabilities: $3.66M $3.63M 07/22/2025 $-0.03M
Current Assets: $10.98M $10.89M 07/22/2025 $-0.09M
Current Liabilities: $2.93M $2.90M 07/22/2025 $-0.02M
Total Debt: $5.12M $5.08M 07/22/2025 $-0.04M
Cash: $10.24M $10.16M 07/22/2025 $-0.08M
Debt (Net): $-5.12M $-5.08M $0.04M
Enterprise Value: $200.38M $154.93M 11/28/1974 $-45.45M
Cash Flow: $30.36M $32.59M never $2.23M
Cash Flow Multiple: 6.77 4.91 never -1.86
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 07/22/2025 n/a
Misc 07/22/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 576,000,000 576,000,000 07/22/2025 0
Shares (FD): 604,000,000 604,000,000 07/22/2025 0
Insider Ownership: n/a 25% 07/22/2025 25%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: Producer Producer never n/a
Production ETA: n/a 01/01/2021 07/22/2025 n/a
Production (Gold Eq Oz.): (guess) 
20,000		 (guess) 
20,000		 07/22/2025 0
Production (Silver Eq Oz.): (guess) 
1,745,638		 (guess) 
1,731,722		 07/22/2025 -13,916
Development Phase: none Producer (Multiple Mines) 07/22/2025 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 20
Producer: Growth Potential
 20
Producer: Growth Potential
 04/24/2023 0
Cash Flow Multiple: 12 12 07/22/2025 0.00

Resource Data

GOLD 07/22/2025
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 07/22/2025 0.00M
Measured & Indicated: 0.80M 0.80M 07/22/2025 0.00M
Inferred: 0.90M 0.90M 07/22/2025 0.00M
Reserves & Resources: 1.70M 1.70M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 07/22/2025 0.00M
Measured & Indicated: 0.51M 0.51M 07/22/2025 0.00M
Inferred: 0.36M 0.36M 07/22/2025 0.00M
Reserves & Resources: 0.87M 0.87M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
20,000oz.		 (guess) 
20,000oz.		 07/22/2025 0oz.
Cash Cost: $1,200 $1,200 07/22/2025 $0.00
Extra Operating Cost: $700 $700 07/22/2025 $0.00
Total: $1,900 $1,900 07/22/2025 $0.00
Margin (Free Cash Flow): $1,518 (44%) $1,629 (46%) $111.29
MCap / Production (AuEq): $10,275.17 $8,000.57 $-2,274.60
EV / Production (AuEq): $10,019.07 $7,746.54 $-2,272.54
G
R
A
D
E		 Underground (Avg): n/a n/a 07/22/2025 n/a
Open Pit (Avg): n/a 0.60 g/t 03/24/2024 0.60 g/t
Recovery Rate: (CG)  80.00% (CG)  80.00% 07/22/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 1.30M 1.30M 07/22/2025 0.00M
Annual Production: 80,000oz. 80,000oz. 07/22/2025 0oz.
Cash Cost: $1,300 $1,300 07/22/2025 $0
Extra Operating Cost: $700 $700 07/22/2025 $0
SILVER 07/22/2025
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 07/22/2025 0.00M
Measured & Indicated: n/a n/a 07/22/2025 0.00M
Inferred: n/a n/a 07/22/2025 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 07/22/2025 0.00M
Measured & Indicated: n/a n/a 07/22/2025 0.00M
Inferred: n/a n/a 07/22/2025 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 07/22/2025 $0.00
Extra Operating Cost: n/a n/a 07/22/2025 $0.00
Total: n/a n/a 07/22/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): $117.72 $92.40 $-25.32
EV / Production (AgEq): $114.79 $89.47 $-25.32
G
R
A
D
E		 Underground (Avg): n/a n/a 07/22/2025 n/a
Open Pit (Avg): n/a n/a 07/10/2023 n/a
Recovery Rate: n/a n/a 07/22/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/22/2025 0.00M
Annual Production: n/a n/a 07/22/2025 n/a
Cash Cost: n/a n/a 07/22/2025 n/a
Extra Operating Cost: n/a n/a 07/22/2025 n/a

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
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD MCap / Gold Eq.: n/a n/a n/a $0.00
FD MCap / Silver Eq.: n/a n/a n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
EV / Gold Eq.: n/a n/a n/a $0.00
EV / Silver Eq.: n/a n/a n/a $0.00
EV / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
Measured &
Indicated		 07/22/2025
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.): 0.80M 0.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -0.56M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.51M 0.51M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -0.36M
Maximum Profit (Gold): $777.20M $834.18M n/a $56.98M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $777.20M $834.18M n/a $56.98M
Max Profit / Current MCap: 3.782 5.213 n/a 1.431
Max Profit Per Share (Gold): $1.29 $1.38 n/a $0.09
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.29 $1.38 n/a $0.09
Total Free Profit Per Share: $0.82 $1.02 n/a $0.19
FD MCap / Gold Eq.: $401.37 $312.52 n/a $-88.85
FD MCap / Silver Eq.: $4.60 $3.61 n/a $-0.99
FD MCap / Per Metal
as % Spot Price:		 11.74% 8.86% n/a -2.89%
EV / Gold Eq.: $391.37 $302.60 n/a $-88.77
EV / Silver Eq.: $4.48 $3.49 n/a $-0.99
EV / Per Metal
as % Spot Price:		 11.45% 8.57% n/a -2.88%

Reserves &
Resources		 07/22/2025
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.): 1.70M 1.70M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -1.18M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.87M 0.87M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -0.61M
Maximum Profit (Gold): $1,323.66M $1,420.71M n/a $97.04M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,323.66M $1,420.71M n/a $97.04M
Max Profit / Current MCap: 6.441 8.879 n/a 2.438
Max Profit Per Share (Gold): $2.19 $2.35 n/a $0.16
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.19 $2.35 n/a $0.16
Total Free Profit Per Share: $1.73 $1.99 n/a $0.26
FD MCap / Gold Eq.: $235.67 $183.50 n/a $-52.17
FD MCap / Silver Eq.: $2.70 $2.12 n/a $-0.58
FD MCap / Per Metal
as % Spot Price:		 6.90% 5.20% n/a -1.70%
EV / Gold Eq.: $229.80 $177.67 n/a $-52.12
EV / Silver Eq.: $2.63 $2.05 n/a $-0.58
EV / Per Metal
as % Spot Price:		 6.72% 5.03% n/a -1.69%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults