As of 2025-05-04, the Intrinsic Value of Alamos Gold Inc (AGI.TO) is 29.02 CAD. This AGI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.12 CAD, the upside of Alamos Gold Inc is -15.00%.
The range of the Intrinsic Value is 20.37 - 52.41 CAD
Based on its market price of 34.12 CAD and our intrinsic valuation, Alamos Gold Inc (AGI.TO) is overvalued by 15.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.37 - 52.41 | 29.02 | -15.0% |
| DCF (Growth 10y) | 25.36 - 62.10 | 35.36 | 3.6% |
| DCF (EBITDA 5y) | 19.86 - 31.27 | 25.33 | -25.8% |
| DCF (EBITDA 10y) | 24.30 - 38.56 | 30.84 | -9.6% |
| Fair Value | 23.36 - 23.36 | 23.36 | -31.54% |
| P/E | 20.11 - 29.67 | 24.73 | -27.5% |
| EV/EBITDA | 11.93 - 21.90 | 16.19 | -52.5% |
| EPV | 5.73 - 7.56 | 6.65 | -80.5% |
| DDM - Stable | 8.98 - 30.81 | 19.89 | -41.7% |
| DDM - Multi | 17.88 - 47.90 | 26.07 | -23.6% |
| Market Cap (mil) | 14,347.80 |
| Beta | 1.33 |
| Outstanding shares (mil) | 420.51 |
| Enterprise Value (mil) | 14,291.70 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.01% |
| Cost of Debt | 5.00% |
| WACC | 8.86% |