What is the intrinsic value of AGI.TO?

As of 2025-05-31, the Intrinsic Value of Alamos Gold Inc (AGI.TO) is 37.89 CAD. This AGI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.46 CAD, the upside of Alamos Gold Inc is 6.90%.

The range of the Intrinsic Value is 26.73 - 66.98 CAD

Is AGI.TO undervalued or overvalued?

Based on its market price of 35.46 CAD and our intrinsic valuation, Alamos Gold Inc (AGI.TO) is undervalued by 6.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	26.73 - 66.98	37.89	6.9%
DCF (Growth 10y)	36.28 - 86.82	50.40	42.1%
DCF (EBITDA 5y)	28.15 - 40.74	34.18	-3.6%
DCF (EBITDA 10y)	36.01 - 53.04	43.89	23.8%
Fair Value	21.02 - 21.02	21.02	-40.73%
P/E	17.54 - 36.69	27.91	-21.3%
EV/EBITDA	13.64 - 32.33	22.17	-37.5%
EPV	5.88 - 7.49	6.69	-81.1%
DDM - Stable	8.71 - 28.79	18.75	-47.1%
DDM - Multi	26.15 - 66.56	37.48	5.7%