Stock AEM AGNICO EAGLE MINES LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Agnico Eagle Mines Limited

Equities

AEM

CA0084741085

Gold

Real-time Estimate Cboe BZX
Other stock markets
 12:24:54 2024-06-06 pm EDT 		5-day change 1st Jan Change
68.3 USD +3.32% Intraday chart for Agnico Eagle Mines Limited -0.32% +24.65%
Jun. 03 Banyan Gold Kicks Off 2024 Drill Program at Aurmac Project in Canada's Yukon; Appoints Henry Marsden As Technical Advisor MT
May. 29 RBC Raises Price Target on Agnico Eagle Mines to $80 From $60, Keeps Outperform Rating MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 14,731 17,083 12,983 23,658 27,210 32,942 - -
Enterprise Value (EV) 1 16,142 18,362 14,138 24,341 28,715 34,243 33,703 33,157
P/E ratio 31 x 33.6 x 23.9 x 34 x 13.9 x 20.7 x 20.7 x 22.5 x
Yield 0.89% 1.56% 2.63% 3.08% 2.92% 2.27% 2.42% 2.42%
Capitalization / Revenue 5.9 x 5.44 x 3.4 x 4.12 x 4.11 x 4.2 x 4.05 x 4.08 x
EV / Revenue 6.47 x 5.85 x 3.7 x 4.24 x 4.33 x 4.36 x 4.15 x 4.11 x
EV / EBITDA 15.8 x 12.4 x 7.98 x 9.34 x 8.78 x 8.19 x 7.57 x 7.72 x
EV / FCF -16,607 x 42.4 x 31.5 x 43.6 x 30.3 x 23.4 x 19.9 x 19.9 x
FCF Yield -0.01% 2.36% 3.17% 2.29% 3.3% 4.28% 5.04% 5.02%
Price to Book 2.89 x 3 x 2.17 x 1.46 x - - - -
Nbr of stocks (in thousands) 239,097 242,276 244,322 455,045 496,082 498,367 - -
Reference price 2 61.61 70.51 53.14 51.99 54.85 66.10 66.10 66.10
Announcement Date 2/13/20 2/11/21 2/23/22 2/16/23 2/15/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,495 3,138 3,824 5,741 6,627 7,845 8,128 8,073
EBITDA 1 1,021 1,484 1,773 2,606 3,269 4,183 4,450 4,296
EBIT 1 475.4 853.1 1,035 1,511 1,778 2,697 2,862 3,008
Operating Margin 19.05% 27.18% 27.05% 26.32% 26.82% 34.37% 35.21% 37.26%
Earnings before Tax (EBT) 1 738.7 767.6 903.4 1,115 2,359 2,582 2,971 2,870
Net income 1 473.2 511.6 543 670.2 1,941 1,588 1,604 1,466
Net margin 18.97% 16.3% 14.2% 11.67% 29.29% 20.24% 19.74% 18.15%
EPS 2 1.990 2.100 2.220 1.530 3.950 3.193 3.191 2.936
Free Cash Flow 1 -0.972 432.7 448.3 558.4 947.4 1,464 1,698 1,664
FCF margin -0.04% 13.79% 11.72% 9.73% 14.3% 18.66% 20.89% 20.62%
FCF Conversion (EBITDA) - 29.15% 25.29% 21.43% 28.98% 35.01% 38.16% 38.74%
FCF Conversion (Net income) - 84.58% 82.56% 83.31% 48.8% 92.21% 105.84% 113.56%
Dividend per Share 2 0.5500 1.100 1.400 1.600 1.600 1.499 1.600 1.600
Announcement Date 2/13/20 2/11/21 2/23/22 2/16/23 2/15/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 949.1 1,326 1,581 1,450 1,385 1,510 1,718 1,642 1,757 1,830 1,998 2,099 2,174 2,396 -
EBITDA 1 407.9 530.6 803.8 679.2 592.3 754.5 873.2 782.5 859.2 929.3 989.2 1,063 1,115 1,149 1,004
EBIT 1 216.3 269.8 512.7 406 322.6 450.6 491.9 367.5 467.6 589.7 711.4 838.1 870.2 948.3 -
Operating Margin 22.79% 20.35% 32.43% 28% 23.3% 29.85% 28.63% 22.37% 26.62% 32.23% 35.61% 39.93% 40.03% 39.57% -
Earnings before Tax (EBT) 1 188.8 174.6 435.7 226.3 278.9 1,945 466.3 271.3 -324.1 - 667.6 796.9 850.9 914 -
Net income 1 101.1 109.8 - - - 1,817 326.8 178.6 -381 347.2 423 473 533 - -
Net margin 10.65% 8.28% - - - 120.35% 19.02% 10.87% -21.69% 18.97% 21.18% 22.54% 24.52% - -
EPS 2 0.4100 0.2800 0.6000 0.1700 0.4500 3.860 0.6600 0.3600 -0.7700 0.7000 0.7023 0.8078 0.9236 0.7900 0.6800
Dividend per Share 2 0.3500 0.4000 - - - - - - 0.4000 0.4000 0.4000 0.4000 0.4000 0.4000 -
Announcement Date 2/23/22 4/28/22 7/27/22 10/26/22 2/16/23 4/27/23 7/26/23 10/25/23 2/15/24 4/25/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,411 1,279 1,154 683 1,505 1,169 737 192
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.381 x 0.8618 x 0.6512 x 0.2623 x 0.4602 x 0.282 x 0.1656 x 0.0446 x
Free Cash Flow 1 -0.97 433 448 558 947 1,469 1,698 1,664
ROE (net income / shareholders' equity) 4.75% 9.48% 10.1% 6.03% 6.15% 8.66% 9.96% 9.29%
ROA (Net income/ Total Assets) 2.76% 5.56% 5.93% - 4.2% 5.6% 6.8% 6.45%
Assets 1 17,149 9,202 9,154 - 46,211 28,357 23,590 22,722
Book Value Per Share 21.30 23.50 24.50 35.60 - - - -
Cash Flow per Share 2 3.700 4.900 5.380 4.780 5.310 6.430 6.510 5.860
Capex 1 883 759 868 1,538 1,654 1,720 1,652 1,478
Capex / Sales 35.38% 24.2% 22.69% 26.79% 24.96% 22.08% 20.32% 18.3%
Announcement Date 2/13/20 2/11/21 2/23/22 2/16/23 2/15/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Agnico Eagle Mines Limited

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
19
Last Close Price
66.1 USD
Average target price
75.62 USD
Spread / Average Target
+14.39%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Gold Mining

1st Jan change Capi.
AGNICO EAGLE MINES LIMITED Stock Agnico Eagle Mines Limited
+20.51% 32.94B
NEWMONT CORPORATION Stock Newmont Corporation
-0.70% 47.37B
BARRICK GOLD CORPORATION Stock Barrick Gold Corporation
-4.47% 29.29B
WHEATON PRECIOUS METALS CORP. Stock Wheaton Precious Metals Corp.
+12.39% 24.31B
NORTHERN STAR RESOURCES LIMITED Stock Northern Star Resources Limited
+6.52% 10.94B
ANGLOGOLD ASHANTI PLC Stock AngloGold Ashanti plc
+25.68% 9.8B
KINROSS GOLD CORPORATION Stock Kinross Gold Corporation
+34.54% 9.67B
POLYUS Stock Polyus
-.--% 8.91B
ROYAL GOLD, INC. Stock Royal Gold, Inc.
+6.08% 8.43B
ALAMOS GOLD INC. Stock Alamos Gold Inc.
+28.06% 6.62B
Gold Mining
  1. Stock Market
  2. Equities
  3. AEM Stock
  4. Financials Agnico Eagle Mines Limited