Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Minera Alamos Inc

www: mineraalamos.com   email: info@mineraalamos.com
Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:MAI CAD
OTCMKTS:MAIFF USD

Description

Minera Alamos Inc are a gold focused junior, emerging mid-tier producer with two producing mines in Mexico and USA, two mines in development in Mexico and one exploration property. Currently they produce roughly 35koz. of gold per year. They have approximately 2.7Moz. of gold in the reserves and resources category of which 1.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$364.03M which is a rise of roughly 77% over the last two months. As of 07/22/2025 they have ~C$5M debt and ~C$10.11M cash. They have 999M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 07/22/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $205.50M $364.03M 09/12/2025 $158.53M
MCap (OS): $195.98M $259.76M 09/12/2025 $63.79M
Total Assets: $27.80M $27.45M 07/22/2025 $-0.36M
Total Liabilities: $3.66M $3.61M 07/22/2025 $-0.05M
Current Assets: $10.98M $10.83M 07/22/2025 $-0.14M
Current Liabilities: $2.93M $2.89M 07/22/2025 $-0.04M
Total Debt: $5.12M $5.06M 07/22/2025 $-0.07M
Cash: $10.24M $10.11M 07/22/2025 $-0.13M
Debt (Net): $-5.12M $-5.06M $0.07M
Enterprise Value: $200.38M $358.98M 05/17/1981 $158.59M
Cash Flow: $30.36M $50.42M never $20.06M
Cash Flow Multiple: 6.77 7.22 never 0.45
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 07/22/2025 n/a
Misc 07/22/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 576,000,000 999,000,000 09/12/2025 423,000,000
Shares (FD): 604,000,000 1,400,000,000 09/12/2025 796,000,000
Insider Ownership: n/a 25% 09/12/2025 25%
Dividend (Annual): n/a n/a 09/12/2025 n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: Producer Producer never n/a
Production ETA: n/a 01/01/2021 07/22/2025 n/a
Production (Gold Eq Oz.): (guess) 
20,000		 (guess) 
35,000		 09/12/2025 15,000
Production (Silver Eq Oz.): (guess) 
1,745,638		 (guess) 
3,033,767		 09/12/2025 1,288,128
Development Phase: none Producer (Single Mine) 09/12/2025 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 20
Producer: Growth Potential
 20
Producer: Growth Potential
 04/24/2023 0
Cash Flow Multiple: 12 12 07/22/2025 0.00

Resource Data

GOLD 07/22/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 07/22/2025 0.00M
Measured & Indicated: 0.80M 1.50M 09/12/2025 0.70M
Inferred: 0.90M 1.20M 09/12/2025 0.30M
Reserves & Resources: 1.70M 2.70M never 1.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 07/22/2025 0.00M
Measured & Indicated: 0.51M 0.96M 09/12/2025 0.45M
Inferred: 0.36M 0.48M 09/12/2025 0.12M
Reserves & Resources: 0.87M 1.44M never 0.57M
C
U
R
R
E
N
T		 Annual Production: (guess) 
20,000oz.		 (guess) 
35,000oz.		 09/12/2025 15,000oz.
Cash Cost: $1,200 $1,500 09/12/2025 $300.00
Extra Operating Cost: $700 $700 07/22/2025 $0.00
Total: $1,900 $2,200 09/12/2025 $300.00
Margin (Free Cash Flow): $1,518 (44%) $1,441 (40%) $-77.44
MCap / Production (AuEq): $10,275.17 $10,400.92 $125.76
EV / Production (AuEq): $10,019.07 $10,256.47 $237.39
G
R
A
D
E		 Underground (Avg): n/a n/a 07/22/2025 n/a
Open Pit (Avg): n/a 0.60 g/t 03/24/2024 0.60 g/t
Recovery Rate: (CG)  80.00% (CG)  80.00% 09/12/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 1.30M 1.50M 09/12/2025 0.20M
Annual Production: 80,000oz. 175,000oz. 09/12/2025 95,000oz.
Cash Cost: $1,300 $1,700 09/12/2025 $400
Extra Operating Cost: $700 $700 07/22/2025 $0
SILVER 07/22/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 07/22/2025 0.00M
Measured & Indicated: n/a n/a 07/22/2025 0.00M
Inferred: n/a n/a 07/22/2025 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 07/22/2025 0.00M
Measured & Indicated: n/a n/a 07/22/2025 0.00M
Inferred: n/a n/a 07/22/2025 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 07/22/2025 $0.00
Extra Operating Cost: n/a n/a 07/22/2025 $0.00
Total: n/a n/a 07/22/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): $117.72 $119.99 $2.27
EV / Production (AgEq): $114.79 $118.33 $3.54
G
R
A
D
E		 Underground (Avg): n/a n/a 07/22/2025 n/a
Open Pit (Avg): n/a n/a 07/10/2023 n/a
Recovery Rate: n/a n/a 07/22/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/22/2025 0.00M
Annual Production: n/a n/a 07/22/2025 n/a
Cash Cost: n/a n/a 07/22/2025 n/a
Extra Operating Cost: n/a n/a 07/22/2025 n/a

Property

Last Analysis Data  (07/22/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Santana
100 show
Short mine life

Size: 8,500 ha
Dev Cerro De Oro
100 show
600,000 oz

2nd Mine
Construction planned for 2024 if permitted.
Dev La Fortuna
100 show
300,000 oz at 2 gpt.

Show grow in size.

3rd Mine.

Size: 6,000 ha
Exp Los Verdes
100 n/a
Prod Copperstone
100 show
500,000 oz (6 gpt) underground mine
$36M capex
40,000 oz year
Feasibility released
Production scheduled for 2025
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Santana
100 show
Short mine life

Size: 8,500 ha
Dev Cerro De Oro
100 show
600,000 oz

2nd Mine
Construction planned for 2024 if permitted.
Dev La Fortuna
100 show
300,000 oz at 2 gpt.

Show grow in size.

3rd Mine.

Size: 6,000 ha
Exp Los Verdes
100 n/a
Prod Copperstone
100 show
500,000 oz (6 gpt) underground mine
$36M capex
40,000 oz year
Feasibility released
Production scheduled for 2025

Profitability (by resource)

Proven &
Probable		 07/22/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD MCap / Gold Eq.: n/a n/a n/a $0.00
FD MCap / Silver Eq.: n/a n/a n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
EV / Gold Eq.: n/a n/a n/a $0.00
EV / Silver Eq.: n/a n/a n/a $0.00
EV / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
Measured &
Indicated		 07/22/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 0.80M 1.50M n/a 0.70M
Total (Silver Eq. Oz.): n/a n/a n/a 60.19M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.51M 0.96M n/a 0.45M
Silver Eq. Oz.: n/a n/a n/a 38.52M
Maximum Profit (Gold): $777.20M $1,382.90M n/a $605.70M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $777.20M $1,382.90M n/a $605.70M
Max Profit / Current MCap: 3.782 3.799 n/a 0.017
Max Profit Per Share (Gold): $1.29 $0.99 n/a $-0.30
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.29 $0.99 n/a $-0.30
Total Free Profit Per Share: $0.82 $0.63 n/a $-0.19
FD MCap / Gold Eq.: $401.37 $379.20 n/a $-22.17
FD MCap / Silver Eq.: $4.60 $4.37 n/a $-0.22
FD MCap / Per Metal
as % Spot Price:		 11.74% 10.42% n/a -1.33%
EV / Gold Eq.: $391.37 $373.93 n/a $-17.44
EV / Silver Eq.: $4.48 $4.31 n/a $-0.17
EV / Per Metal
as % Spot Price:		 11.45% 10.27% n/a -1.18%

Reserves &
Resources		 07/22/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 1.70M 2.70M n/a 1.00M
Total (Silver Eq. Oz.): n/a n/a n/a 85.65M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.87M 1.44M n/a 0.57M
Silver Eq. Oz.: n/a n/a n/a 48.71M
Maximum Profit (Gold): $1,323.66M $2,074.35M n/a $750.69M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,323.66M $2,074.35M n/a $750.69M
Max Profit / Current MCap: 6.441 5.698 n/a -0.743
Max Profit Per Share (Gold): $2.19 $1.48 n/a $-0.71
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.19 $1.48 n/a $-0.71
Total Free Profit Per Share: $1.73 $1.12 n/a $-0.60
FD MCap / Gold Eq.: $235.67 $252.80 n/a $17.13
FD MCap / Silver Eq.: $2.70 $2.92 n/a $0.22
FD MCap / Per Metal
as % Spot Price:		 6.90% 6.94% n/a 0.05%
EV / Gold Eq.: $229.80 $249.29 n/a $19.49
EV / Silver Eq.: $2.63 $2.88 n/a $0.24
EV / Per Metal
as % Spot Price:		 6.72% 6.85% n/a 0.12%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults