Minera Alamos Inc
XTSX:MAI

Watchlist Manager
Minera Alamos Inc Logo
Minera Alamos Inc
XTSX:MAI
Watchlist
Price: 5.09 CAD -0.59% Market Closed
Market Cap: 5.3B CAD

Relative Value

The Relative Value of one MAI stock under the Base Case scenario is hidden CAD. Compared to the current market price of 5.09 CAD, Minera Alamos Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

MAI Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
11
vs Industry
29
Median 3Y
326.3
Median 5Y
249.3
Industry
2.1
Forward
44.2
vs History
vs Industry
6
Median 3Y
-117.7
Median 5Y
-75.7
Industry
19.3
Forward
470.8
vs History
vs Industry
2
Median 3Y
-316.9
Median 5Y
-741.1
Industry
11.2
vs History
vs Industry
5
Median 3Y
-238.2
Median 5Y
-321.3
Industry
18.5
vs History
0
vs Industry
12
Median 3Y
96.4
Median 5Y
130.7
Industry
2.2
vs History
11
vs Industry
28
Median 3Y
325.7
Median 5Y
248.7
Industry
2.5
Forward
44.2
vs History
4
vs Industry
1
Median 3Y
560.9
Median 5Y
424.6
Industry
8.5
vs History
vs Industry
3
Median 3Y
-218.7
Median 5Y
-232.7
Industry
12.6
Forward
-1 291.4
vs History
vs Industry
2
Median 3Y
-212.8
Median 5Y
-225.7
Industry
15.2
vs History
vs Industry
4
Median 3Y
-316.3
Median 5Y
-740.3
Industry
12.6
vs History
vs Industry
Median 3Y
-544
Median 5Y
-504.3
Industry
16.9
vs History
92
vs Industry
15
Median 3Y
97.5
Median 5Y
108.6
Industry
1.9

Multiples Across Competitors

MAI Competitors Multiples
Minera Alamos Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Minera Alamos Inc
XTSX:MAI
5.3B CAD 422.6 -133.1 -149.1 -147.9
AU
Rio Tinto Ltd
ASX:RIO
231.1B AUD 2.9 15.1 7.9 11.4
AU
BHP Group Ltd
ASX:BHP
242.5B AUD 3.2 18 6.9 8.8
UK
Rio Tinto PLC
LSE:RIO
100.7B GBP 2.5 13.2 121 173.8
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
1.4T MXN 4.5 17.8 8.6 10.1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
248.9B SAR 6.6 44.7 20 30.2
CN
CMOC Group Ltd
SSE:603993
486.5B CNY 2.4 24.9 15.3 15.3
CH
Glencore PLC
LSE:GLEN
49.3B GBP 0.3 -32.2 259.2 781
CN
China Molybdenum Co Ltd
OTC:CMCLF
57B USD 2 20.4 12.6 12.6
UK
Anglo American PLC
LSE:AAL
36.9B GBP 2.3 -11.6 129.8 230.3
ZA
African Rainbow Minerals Ltd
JSE:ARI
38.6B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
CA
Minera Alamos Inc
XTSX:MAI
Average P/E: 22
Negative Multiple: -133.1
N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
15.1
2%
7.5
AU
BHP Group Ltd
ASX:BHP
18
6%
3
UK
Rio Tinto PLC
LSE:RIO
13.2
2%
6.6
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
17.8
16%
1.1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
44.7
45%
1
CN
CMOC Group Ltd
SSE:603993
24.9
24%
1
CH
Glencore PLC
LSE:GLEN
Negative Multiple: -32.2 N/A N/A
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
20.4
25%
0.8
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -11.6 N/A N/A
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
-51%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Minera Alamos Inc
XTSX:MAI
Average EV/EBITDA: 64.6
Negative Multiple: -149.1
N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
7.9
7%
1.1
AU
BHP Group Ltd
ASX:BHP
6.9
3%
2.3
UK
Rio Tinto PLC
LSE:RIO
121
8%
15.1
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
8.6
10%
0.9
SA
Saudi Arabian Mining Company SJSC
SAU:1211
20
12%
1.7
CN
CMOC Group Ltd
SSE:603993
15.3
24%
0.6
CH
Glencore PLC
LSE:GLEN
259.2
17%
15.2
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
12.6
24%
0.5
UK
Anglo American PLC
LSE:AAL
129.8
4%
32.5
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Minera Alamos Inc
XTSX:MAI
Average EV/EBIT: 141.5
Negative Multiple: -147.9
N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
11.4
9%
1.3
AU
BHP Group Ltd
ASX:BHP
8.8
2%
4.4
UK
Rio Tinto PLC
LSE:RIO
173.8
8%
21.7
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
10.1
10%
1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
30.2
18%
1.7
CN
CMOC Group Ltd
SSE:603993
15.3
19%
0.8
CH
Glencore PLC
LSE:GLEN
781
29%
26.9
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
12.6
19%
0.7
UK
Anglo American PLC
LSE:AAL
230.3
9%
25.6
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available N/A N/A