Alamos Gold Inc. (AGI) Analyst Estimates Quarterly - Discounting Cash Flows
AGI
Alamos Gold Inc.
AGI (NYSE)
Period Ending: 2028
12-30
2028
09-30
2028
06-30
2028
03-30
2027
12-30
2027
09-30
2027
06-30
2027
03-30
2026
12-30
2026
09-30
2026
06-30
2026
03-30
2025
12-30
2025
09-30
2025
06-30
2025
03-30
2024
12-30
2024
09-30
2024
06-30
2024
03-30
2023
12-30
2023
09-29
2023
06-29
2023
03-29
2022
12-29
2022
09-29
2022
06-29
2022
03-29
2021
12-29
2021
09-29
2021
06-29
2021
03-29
2020
12-29
2020
09-29
2020
06-29
2020
03-29
2019
12-29
2019
09-29
2019
06-29
2019
03-29
2018
12-29
2018
09-29
2018
06-29
2018
03-29
2017
12-29
2017
09-29
2017
06-29
2017
03-29
2016
09-29
2016
03-29
2015
09-29
2015
06-29
2015
03-29
2014
12-29
2014
09-29
2014
06-29
2013
12-29
2013
09-29
2013
06-29
2013
03-29
2012
12-29
2012
09-29
2012
06-29
2012
03-29
2011
12-29
2011
09-29
2011
06-29
2011
03-29
2010
09-29
2010
06-29
2010
03-29
2009
09-29
2009
06-29
2009
03-29
2008
09-29
2008
06-29
2008
03-29
2007
09-29
2007
06-29
2007
03-29
2006
09-29
2006
06-29
2006
03-29
2005
09-29
2005
06-29
2005
03-29
2004
06-29
2004
03-29
2003
12-29
2003
09-29
2003
06-29
Number of Analysts
1234
2 2 2 2 2 3 1 1 2 3 1 1 1 1 1 1 2 2 2 4 6 4 6 4 5 3 5 3 8 8 8 16 15 10 12 17 12 19 15 8 11 18 20 15 13 19 12 20 12 10 17 14 20 8 20 17 17 11 11 20 13 9 20 16 12 18 10 20 10 8 20 17 10 18 9 8 19 11 7
Estimated Revenue
Low
1234
564.1 483 442.1 358.6 328.9 340.5 282.8 271.1 223.2 238.1 250.6 231 232.4 218.4 196.9 188.9 202.2 221 213.8 221.3 220 212.7 112.7 167.6 182.4 181.4 168.7 162.5 130.5 114.4 405.4 138.5 194 51.52 26.26 96.8 100.5 83.44 61.54 42.83 104.6 1,350 761.6 59.12 40.64 38.01 38.01 41.94 44.17 35.82 25.26 23.27 21.38 21.82 -57.43 56.24 44.4 34.2 52.51 35.13 31.49 37.84 33.81 64.6 51.4 322.2 41.47 104.4 19.8 20.19 2.16 1.59 -0.12 0.32 0.04 0.08 0.08 0.24 0.16
Average
1234
568 487.1 447.6 362.9 328.9 348.4 282.8 271.1 257.5 250.7 251.2 231.5 232.9 218.9 197.3 189.4 202.6 221.5 214.3 221.8 220.5 213.1 113 168 182.8 181.9 169.1 162.9 163.1 143 506.7 173.1 242.6 64.4 32.83 121 125.6 104.3 76.92 53.53 130.8 1,688 952 73.9 50.8 47.51 47.52 52.42 55.21 44.77 31.57 29.09 26.73 27.28 -47.86 70.3 55.5 42.75 65.64 43.91 39.36 47.3 42.26 80.75 64.25 402.7 51.84 130.5 24.75 25.23 2.7 1.98 -0.1 0.4 0.05 0.1 0.1 0.3 0.2
High
1234
571.9 491.2 453.1 367.1 328.9 362.2 282.8 271.1 291.8 260.8 251.7 232.1 233.5 219.4 197.8 189.8 203.1 222 214.8 222.3 221 213.6 113.2 168.4 183.2 182.3 169.5 163.3 195.7 171.6 608 207.7 291.1 77.28 39.39 145.2 150.7 125.2 92.31 64.24 157 2,025 1,142 88.68 60.96 57.02 57.02 62.9 66.25 53.73 37.89 34.91 32.08 32.74 -38.29 84.36 66.6 51.3 78.77 52.69 47.24 56.76 50.72 96.9 77.1 483.3 62.21 156.6 29.7 30.28 3.24 2.38 -0.08 0.48 0.06 0.12 0.12 0.36 0.24
Estimated EBITDA
Low
1234
235.6 201.7 184.6 149.8 137.3 142.2 118.1 27.89 100.7 105.6 -205.8 25.36 91.52 96 -187.1 23.05 83.2 87.27 -170.1 87.71 90.44 78.3 24.72 24.6 62.19 69.76 38.04 60.7 -31.08 31.86 59.76 44.72 42.77 44 -7.56 24.16 30.24 11.92 -12.93 -324.7 -11.41 -3,521 -209.8 -10.27 -140.9 20.05 -66.22 25.38 -30.84 14.96 10.55 -10.43 8.93 9.11 -23.98 22.9 11.02 -180.5 8.33 3.06 1.52 8.4 -3.95 12.21 15.31 -348.9 -40.38 -22.22 -18.06 -15.81 -4.91 -9.47 -2.57 -1.03 -1.28 -0.493 -0.549 -0.418 -0.514
Average
1234
237.2 203.4 186.9 151.5 137.3 145.5 118.1 34.87 125.8 132 -171.5 31.7 114.4 120 -155.9 28.82 104 109.1 -141.7 109.6 113 97.88 30.9 30.76 77.74 87.2 47.55 75.88 -25.9 39.83 74.7 55.9 53.47 55 -6.3 30.2 37.8 14.9 -10.78 -270.6 -9.51 -2,934 -174.9 -8.56 -117.5 25.07 -55.19 31.72 -25.7 18.7 13.18 -8.69 11.16 11.39 -19.98 28.62 13.77 -150.4 10.42 3.82 1.9 10.49 -3.29 15.26 19.14 -290.7 -33.65 -18.52 -15.05 -13.18 -4.09 -7.89 -2.14 -0.857 -1.07 -0.411 -0.458 -0.348 -0.428
High
1234
238.8 205.1 189.2 153.3 137.3 151.3 118.1 41.84 151 158.4 -137.2 38.04 137.3 144 -124.7 34.58 124.8 130.9 -113.4 131.6 135.7 117.5 37.08 36.91 93.29 104.6 57.06 91.05 -20.72 47.8 89.64 67.08 64.16 66 -5.04 36.24 45.36 17.88 -8.62 -216.5 -7.61 -2,347 -139.9 -6.85 -93.96 30.08 -44.15 38.07 -20.56 22.44 15.82 -6.95 13.39 13.67 -15.99 34.35 16.53 -120.3 12.5 4.58 2.28 12.59 -2.63 18.32 22.97 -232.6 -26.92 -14.81 -12.04 -10.54 -3.27 -6.32 -1.72 -0.685 -0.853 -0.329 -0.366 -0.279 -0.342
Estimated EBIT
Low
1234
126.1 108 98.85 80.18 73.54 76.13 63.23 -9.66 56.97 60.51 -266.9 -8.78 51.79 55.01 -242.6 -7.98 47.08 50.01 -220.6 55.95 55.03 52.8 9.68 16.26 28.53 34.29 16.92 18.7 -61.56 0.467 11.52 14.8 18.24 18.39 22.75 1.76 13.76 -2.76 -14.81 -326.9 0.053 35.49 -24.78 3.15 7.22 10.08 18.56 25.43 36.35 29.98 5.65 17.26 4.78 4.88 -12.84 20.2 10.17 11.44 21.03 13.19 12.44 9.39 8.03 10.17 9.42 11.25 3.18 3.07 1.96 3.78 0.483 -2.56 -2.71 -1.15 -1.3 -0.504 -0.613 -0.421 -0.518
Average
1234
127 108.9 100.1 81.14 73.54 77.91 63.23 -8.05 71.21 75.64 -222.4 -7.31 64.74 68.76 -202.2 -6.65 58.85 62.51 -183.8 69.94 68.79 66 12.1 20.33 35.66 42.86 21.15 23.38 -51.3 0.584 14.4 18.5 22.8 22.99 28.44 2.2 17.2 -2.3 -12.35 -272.4 0.066 44.36 -20.65 3.94 9.03 12.6 23.2 31.78 45.44 37.47 7.06 21.57 5.98 6.1 -10.7 25.25 12.71 14.3 26.29 16.49 15.56 11.74 10.03 12.72 11.78 14.06 3.97 3.84 2.45 4.72 0.604 -2.13 -2.26 -0.958 -1.08 -0.42 -0.511 -0.351 -0.431
High
1234
127.9 109.8 101.3 82.09 73.54 80.99 63.23 -6.44 85.46 90.76 -177.9 -5.85 77.69 82.51 -161.8 -5.32 70.63 75.01 -147.1 83.93 82.55 79.2 14.52 24.39 42.79 51.43 25.38 28.05 -41.04 0.701 17.28 22.2 27.36 27.59 34.13 2.64 20.64 -1.84 -9.88 -217.9 0.079 53.24 -16.52 4.72 10.84 15.12 27.84 38.14 54.53 44.96 8.47 25.89 7.17 7.32 -8.56 30.29 15.25 17.16 31.54 19.78 18.67 14.09 12.04 15.26 14.13 16.88 4.76 4.6 2.94 5.67 0.724 -1.7 -1.81 -0.766 -0.865 -0.336 -0.409 -0.281 -0.345
Estimated Net Income
Low
1234
216.4 140.3 122.3 78.68 84.09 80.95 75.45 -14.4 33.75 26.51 -273.2 -13.09 30.68 24.1 -248.4 -11.9 27.89 21.91 -225.8 37.55 52.06 40.74 9.36 -6.49 26.06 16.18 14.16 16.8 -85.8 5.61 -16.02 0.48 -7.52 25.34 3.46 0.08 3.84 7.76 -26.18 -297.5 -57.19 -3,109 -246 -20.16 -127.7 10.22 -97.59 11.15 -26.95 31.05 19.93 0.559 56.09 31.3 20.75 9.44 7.36 -156.9 1.15 -1.32 -7.42 2 -3.67 4.8 7 -712.2 -41.31 -18.54 -27.18 -5.69 -8.46 -10.54 -2.79 -1.37 -1.42 -0.549 -1.18 -0.625 -0.512
Average
1234
220.8 152.7 138.8 78.68 101.8 89.05 79.65 -12 42.18 33.13 -227.7 -10.91 38.35 30.12 -207 -9.92 34.86 27.38 -188.2 46.93 65.07 50.92 11.7 -5.41 32.57 20.23 17.7 21 -71.5 7.01 -13.35 0.6 -6.27 31.68 4.32 0.1 4.8 9.7 -21.82 -247.9 -47.66 -2,590 -205 -16.8 -106.4 12.77 -81.32 13.94 -22.46 38.81 24.91 0.699 70.11 39.12 25.94 11.8 9.2 -130.7 1.44 -1.1 -6.18 2.5 -3.06 6 8.75 -593.5 -34.42 -15.45 -22.65 -4.74 -7.05 -8.79 -2.33 -1.14 -1.18 -0.457 -0.981 -0.521 -0.427
High
1234
225.2 169.2 156 78.68 119.5 93.09 79.65 -9.6 50.62 39.76 -182.2 -8.73 46.02 36.14 -165.6 -7.93 41.84 32.86 -150.5 56.32 78.08 61.11 14.04 -4.33 39.09 24.27 21.24 25.2 -57.2 8.41 -10.68 0.72 -5.01 38.02 5.18 0.12 5.76 11.64 -17.45 -198.3 -38.12 -2,072 -164 -13.44 -85.12 15.33 -65.06 16.73 -17.97 46.58 29.9 0.839 84.13 46.95 31.13 14.16 11.04 -104.6 1.73 -0.88 -4.95 3 -2.45 7.2 10.5 -474.8 -27.54 -12.36 -18.12 -3.8 -5.64 -7.03 -1.86 -0.911 -0.948 -0.366 -0.785 -0.416 -0.342
Estimated SGA Expenses
Low
1234
26.49 22.68 20.76 16.84 15.45 15.99 13.28 14 12.13 7.92 9.08 12.73 11.02 7.2 8.26 11.57 10.02 6.55 7.51 6.53 4.67 3.78 7.76 2.96 4.59 5.67 4.38 8.8 3.84 4.75 8.52 4.8 7.47 4.14 5.47 6 3.68 5.12 3.81 2.61 4.92 58.47 40.64 4.91 3.13 5.21 3.93 4.3 3.86 5.51 4.18 2.56 3.89 9.26 -2.7 4.11 4.15 4.63 3.58 1.87 2.74 2.37 1.53 2.41 2.01 15.24 2.3 2.75 1.33 3.5 1.03 0.075 -0.006 0.015 0.002 0.004 0.004 0.011 0.008
Average
1234
26.67 22.87 21.02 17.04 15.45 16.36 13.28 17.5 15.16 9.9 11.35 15.91 13.78 9 10.32 14.47 12.53 8.18 9.38 8.16 5.84 4.72 9.7 3.7 5.74 7.09 5.47 11 4.8 5.94 10.65 6 9.33 5.17 6.84 7.5 4.6 6.4 4.77 3.26 6.15 73.09 50.8 6.13 3.91 6.51 4.91 5.37 4.83 6.89 5.23 3.2 4.86 11.57 -2.25 5.13 5.19 5.79 4.47 2.34 3.42 2.96 1.91 3.01 2.52 19.05 2.88 3.43 1.67 4.38 1.28 0.093 -0.005 0.019 0.002 0.005 0.005 0.014 0.009
High
1234
26.86 23.07 21.28 17.24 15.45 17.01 13.28 21.01 18.19 11.88 13.62 19.1 16.54 10.8 12.38 17.36 15.03 9.82 11.26 9.79 7.01 5.67 11.64 4.44 6.89 8.5 6.57 13.2 5.76 7.13 12.78 7.2 11.2 6.2 8.21 9 5.52 7.68 5.72 3.91 7.38 87.71 60.96 7.36 4.69 7.81 5.89 6.45 5.79 8.27 6.28 3.84 5.83 13.88 -1.8 6.16 6.22 6.95 5.36 2.81 4.1 3.55 2.29 3.61 3.02 22.86 3.45 4.12 2 5.25 1.54 0.112 -0.004 0.023 0.003 0.006 0.006 0.017 0.011
Estimated EPS
Low
1234
0.512 0.332 0.289 0.186 0.199 0.191 0.178 0.112 0.089 0.104 0.123 0.097 0.083 0.069 0.064 0.061 0.088 0.113 0.111 0.126 0.129 0.121 0.03 0.058 0.068 0.067 0.036 0.034 0.01 0.01 0.04 0.02 0.06 0.03 0.01 -0.01 0.02 -0.04 -0.04 -0.04 -0.03 -0.86 0.1 0.01 0.04 0.05 0.09 0.13 0.19 0.22 0.25 0.08 0.14 0.04 0.14 0.13 0.08 0.07 0.14 0.09 0.08 0.07 0.06 0.08 0.08 0.32 0.04 0.04 0.04 0.12 0.04 0.04 -0.01 -0.01 -0.01 -0.01 -0.02 -0.01 -0.03
Average
1234
0.522 0.361 0.328 0.186 0.241 0.211 0.188 0.122 0.109 0.114 0.123 0.097 0.083 0.069 0.064 0.061 0.088 0.113 0.112 0.127 0.129 0.122 0.03 0.058 0.068 0.067 0.036 0.034 0.01 0.01 0.05 0.03 0.08 0.03 0.02 -0.01 0.03 -0.03 -0.035 -0.035 -0.025 -0.72 0.13 0.01 0.05 0.06 0.11 0.16 0.24 0.27 0.31 0.1 0.18 0.05 0.18 0.16 0.1 0.09 0.18 0.11 0.1 0.09 0.07 0.1 0.1 0.4 0.05 0.05 0.05 0.15 0.05 0.05 -0.01 -0.01 -0.01 -0.01 -0.02 -0.01 -0.025
High
1234
0.533 0.4 0.369 0.186 0.283 0.22 0.188 0.131 0.129 0.133 0.124 0.098 0.083 0.07 0.064 0.062 0.088 0.113 0.112 0.127 0.13 0.122 0.03 0.058 0.069 0.067 0.036 0.034 0.01 0.01 0.05 0.04 0.1 0.04 0.02 -0.01 0.04 -0.02 -0.03 -0.03 -0.02 -0.57 0.16 0.01 0.06 0.07 0.13 0.19 0.29 0.32 0.37 0.12 0.22 0.06 0.22 0.19 0.12 0.11 0.22 0.13 0.12 0.11 0.08 0.12 0.12 0.48 0.06 0.05 0.05 0.18 0.05 0.05 -0.01 -0.01 -0.01 -0.01 -0.02 -0.01 -0.02
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program