Alamos Gold Inc
NYSE:AGI
Alamos Gold Inc
NYSE:AGI
Price:
11.76 USD
+1.47%
Market Closed
Updated:
Mar 26, 2023
Section:
Relative Value
The Relative Value of one
AGI
stock under the Base Case scenario is
8.39
USD.
Compared to the current market price of 11.76 USD,
Alamos Gold Inc
is
Overvalued by 29%.
Relative valuation is one of two methods of placing a monetary value on a company; the other is Discounted Cash Flow valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.
Relative Valuation FAQ:
AGI
Relative Value
Base Case
8.39
USD
Overvaluation 29%
Valuation Multiples
Multiples Across Competitors
AGI Competitors Multiples
Alamos Gold Inc Competitors
Alamos Gold Inc Competitors
| Market Cap | P/S | P/E | EV/EBITDA | EV/EBIT | ||||
|---|---|---|---|---|---|---|---|---|
| CA |
|
Alamos Gold Inc
NYSE:AGI
|
6.4B USD | 5.6 | 124.7 | 12.7 | 24.4 | |
| ZA |
|
Gold Fields Ltd
JSE:GFI
|
201B Zac | 0 | 0 | 0 | 0 | |
| ZA |
|
AngloGold Ashanti Ltd
JSE:ANG
|
166B Zac | 0 | 0 | 0 | 0 | |
| CN |
Z
|
Zijin Mining Group Co Ltd
SSE:601899
|
318B CNY | 1.2 | 15.1 | 13.6 | 13.6 | |
| ZA |
|
Harmony Gold Mining Company Ltd
JSE:HAR
|
44.9B Zac | 0 | 0 | 0 | 0 | |
| US |
|
Newmont Corporation
NYSE:NEM
|
38.5B USD | 3.2 | -89.7 | 10.7 | 24.9 | |
| CA |
|
Barrick Gold Corp
TSX:ABX
|
44.7B CAD | 3 | 75.2 | 6.5 | 10.7 | |
| CA |
|
Franco-Nevada Corp
TSX:FNV
|
38B CAD | 20.9 | 36.6 | 23.9 | 32.4 | |
| CA |
|
Agnico Eagle Mines Ltd
TSX:AEM
|
32.4B CAD | 4.1 | 35.2 | 9.3 | 16 | |
| CA |
|
Wheaton Precious Metals Corp
TSX:WPM
|
29.2B CAD | 20 | 31.8 | 27.9 | 40.9 | |
| RU |
|
Polyus PJSC
OTC:OPYGY
|
20.6B USD | 4.6 | 8.5 | 7.5 | 8.5 |
| P/S Multiple | Revenue Growth | |||
|---|---|---|---|---|
| CA |
|
Alamos Gold Inc
NYSE:AGI
|
5.6
|
8%
|
| ZA |
|
Gold Fields Ltd
JSE:GFI
|
Not Available |
-18%
|
| ZA |
|
AngloGold Ashanti Ltd
JSE:ANG
|
Not Available |
19%
|
| CN |
Z
|
Zijin Mining Group Co Ltd
SSE:601899
|
1.2
|
36%
|
| ZA |
|
Harmony Gold Mining Company Ltd
JSE:HAR
|
Not Available |
10%
|
| US |
|
Newmont Corporation
NYSE:NEM
|
3.2
|
3%
|
| CA |
|
Barrick Gold Corp
TSX:ABX
|
3
|
16%
|
| CA |
|
Franco-Nevada Corp
TSX:FNV
|
20.9
|
8%
|
| CA |
|
Agnico Eagle Mines Ltd
TSX:AEM
|
4.1
|
21%
|
| CA |
|
Wheaton Precious Metals Corp
TSX:WPM
|
20
|
22%
|
| RU |
|
Polyus PJSC
OTC:OPYGY
|
4.6
|
-16%
|
| P/E Multiple | Earnings Growth | |||
|---|---|---|---|---|
| CA |
|
Alamos Gold Inc
NYSE:AGI
|
124.7
|
N/A |
| ZA |
|
Gold Fields Ltd
JSE:GFI
|
Not Available |
11%
|
| ZA |
|
AngloGold Ashanti Ltd
JSE:ANG
|
Not Available |
192%
|
| CN |
Z
|
Zijin Mining Group Co Ltd
SSE:601899
|
15.1
|
80%
|
| ZA |
|
Harmony Gold Mining Company Ltd
JSE:HAR
|
Not Available | N/A |
| US |
|
Newmont Corporation
NYSE:NEM
|
Negative Multiple: -89.7 | N/A |
| CA |
|
Barrick Gold Corp
TSX:ABX
|
75.2
|
360%
|
| CA |
|
Franco-Nevada Corp
TSX:FNV
|
36.6
|
1%
|
| CA |
|
Agnico Eagle Mines Ltd
TSX:AEM
|
35.2
|
-6%
|
| CA |
|
Wheaton Precious Metals Corp
TSX:WPM
|
31.8
|
-18%
|
| RU |
|
Polyus PJSC
OTC:OPYGY
|
8.5
|
-8%
|
| EV/EBITDA Multiple | EBITDA Growth | |||
|---|---|---|---|---|
| CA |
|
Alamos Gold Inc
NYSE:AGI
|
12.7
|
16%
|
| ZA |
|
Gold Fields Ltd
JSE:GFI
|
Not Available |
-10%
|
| ZA |
|
AngloGold Ashanti Ltd
JSE:ANG
|
Not Available |
158%
|
| CN |
Z
|
Zijin Mining Group Co Ltd
SSE:601899
|
13.6
|
117%
|
| ZA |
|
Harmony Gold Mining Company Ltd
JSE:HAR
|
Not Available |
185%
|
| US |
|
Newmont Corporation
NYSE:NEM
|
10.7
|
53%
|
| CA |
|
Barrick Gold Corp
TSX:ABX
|
6.5
|
30%
|
| CA |
|
Franco-Nevada Corp
TSX:FNV
|
23.9
|
9%
|
| CA |
|
Agnico Eagle Mines Ltd
TSX:AEM
|
9.3
|
36%
|
| CA |
|
Wheaton Precious Metals Corp
TSX:WPM
|
27.9
|
28%
|
| RU |
|
Polyus PJSC
OTC:OPYGY
|
7.5
|
-14%
|
| EV/EBIT Multiple | EBIT Growth | |||
|---|---|---|---|---|
| CA |
|
Alamos Gold Inc
NYSE:AGI
|
24.4
|
25%
|
| ZA |
|
Gold Fields Ltd
JSE:GFI
|
Not Available |
-21%
|
| ZA |
|
AngloGold Ashanti Ltd
JSE:ANG
|
Not Available |
40%
|
| CN |
Z
|
Zijin Mining Group Co Ltd
SSE:601899
|
13.6
|
82%
|
| ZA |
|
Harmony Gold Mining Company Ltd
JSE:HAR
|
Not Available |
57%
|
| US |
|
Newmont Corporation
NYSE:NEM
|
24.9
|
85%
|
| CA |
|
Barrick Gold Corp
TSX:ABX
|
10.7
|
33%
|
| CA |
|
Franco-Nevada Corp
TSX:FNV
|
32.4
|
15%
|
| CA |
|
Agnico Eagle Mines Ltd
TSX:AEM
|
16
|
48%
|
| CA |
|
Wheaton Precious Metals Corp
TSX:WPM
|
40.9
|
33%
|
| RU |
|
Polyus PJSC
OTC:OPYGY
|
8.5
|
-17%
|
