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$448.56M which is a rise of roughly 118% over the last three months. As of 07/22/2025 they have ~C$5M debt and ~C$9.97M 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 $448.56M 09/12/2025 $243.06M
MCap (OS): $195.98M $320.08M 09/12/2025 $124.10M
Total Assets: $27.80M $27.06M 07/22/2025 $-0.75M
Total Liabilities: $3.66M $3.56M 07/22/2025 $-0.10M
Current Assets: $10.98M $10.68M 07/22/2025 $-0.30M
Current Liabilities: $2.93M $2.85M 07/22/2025 $-0.08M
Total Debt: $5.12M $4.98M 07/22/2025 $-0.14M
Cash: $10.24M $9.97M 07/22/2025 $-0.28M
Debt (Net): $-5.12M $-4.98M $0.14M
Enterprise Value: $200.38M $443.58M 01/21/1984 $243.20M
Cash Flow: $30.36M $66.71M never $36.35M
Cash Flow Multiple: 6.77 6.72 never -0.05
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) 
2,847,455		 09/12/2025 1,101,817
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%) $1,906 (46%) $388.07
MCap / Production (AuEq): $10,275.17 $12,816.02 $2,540.85
EV / Production (AuEq): $10,019.07 $12,673.62 $2,654.55
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 $157.53 $39.81
EV / Production (AgEq): $114.79 $155.78 $40.99
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 52.21M
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 33.41M
Maximum Profit (Gold): $777.20M $1,829.79M n/a $1,052.59M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $777.20M $1,829.79M n/a $1,052.59M
Max Profit / Current MCap: 3.782 4.079 n/a 0.297
Max Profit Per Share (Gold): $1.29 $1.31 n/a $0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.29 $1.31 n/a $0.02
Total Free Profit Per Share: $0.82 $0.86 n/a $0.04
FD MCap / Gold Eq.: $401.37 $467.25 n/a $65.88
FD MCap / Silver Eq.: $4.60 $5.74 n/a $1.14
FD MCap / Per Metal
as % Spot Price:		 11.74% 11.38% n/a -0.36%
EV / Gold Eq.: $391.37 $462.06 n/a $70.69
EV / Silver Eq.: $4.48 $5.68 n/a $1.20
EV / Per Metal
as % Spot Price:		 11.45% 11.25% n/a -0.20%

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 71.28M
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 41.04M
Maximum Profit (Gold): $1,323.66M $2,744.68M n/a $1,421.02M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,323.66M $2,744.68M n/a $1,421.02M
Max Profit / Current MCap: 6.441 6.119 n/a -0.322
Max Profit Per Share (Gold): $2.19 $1.96 n/a $-0.23
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.19 $1.96 n/a $-0.23
Total Free Profit Per Share: $1.73 $1.51 n/a $-0.22
FD MCap / Gold Eq.: $235.67 $311.50 n/a $75.83
FD MCap / Silver Eq.: $2.70 $3.83 n/a $1.13
FD MCap / Per Metal
as % Spot Price:		 6.90% 7.59% n/a 0.69%
EV / Gold Eq.: $229.80 $308.04 n/a $78.24
EV / Silver Eq.: $2.63 $3.79 n/a $1.15
EV / Per Metal
as % Spot Price:		 6.72% 7.50% n/a 0.78%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×