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

Market Closed - Nyse
Other stock markets
 04:00:01 2024-04-26 pm EDT 		5-day change 1st Jan Change
65.52 USD +0.89% Intraday chart for Agnico Eagle Mines Limited +2.63% +19.45%
Apr. 26 Transcript : Agnico Eagle Mines Limited - Shareholder/Analyst Call
Apr. 26 Agnico Eagle Mines Left With "Outperform" Rating, $104 Price Target at National Bank of Canada on Strong Q1 Results 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 32,625 - -
Enterprise Value (EV) 1 16,142 18,362 14,138 24,341 28,715 33,959 33,330 32,840
P/E ratio 31 x 33.6 x 23.9 x 34 x 13.9 x 26.8 x 23.3 x 25.7 x
Yield 0.89% 1.56% 2.63% 3.08% 2.92% 2.44% 2.44% 2.44%
Capitalization / Revenue 5.9 x 5.44 x 3.4 x 4.12 x 4.11 x 4.44 x 4.28 x 4.53 x
EV / Revenue 6.47 x 5.85 x 3.7 x 4.24 x 4.33 x 4.63 x 4.37 x 4.56 x
EV / EBITDA 15.8 x 12.4 x 7.98 x 9.34 x 8.78 x 9.09 x 8.28 x 8.82 x
EV / FCF -16,607 x 42.4 x 31.5 x 43.6 x 30.3 x 27.2 x 22.6 x 22.1 x
FCF Yield -0.01% 2.36% 3.17% 2.29% 3.3% 3.67% 4.42% 4.53%
Price to Book 2.89 x 3 x 2.17 x 1.46 x - - - -
Nbr of stocks (in thousands) 239,097 242,276 244,322 455,045 496,082 497,943 - -
Reference price 2 61.61 70.51 53.14 51.99 54.85 65.52 65.52 65.52
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 7,341 7,628 7,196
EBITDA 1 1,021 1,484 1,773 2,606 3,269 3,735 4,024 3,725
EBIT 1 475.4 853.1 1,035 1,511 1,778 2,207 2,369 2,230
Operating Margin 19.05% 27.18% 27.05% 26.32% 26.82% 30.06% 31.06% 30.99%
Earnings before Tax (EBT) 1 738.7 767.6 903.4 1,115 2,359 2,292 2,303 2,117
Net income 1 473.2 511.6 543 670.2 1,941 1,546 1,528 1,265
Net margin 18.97% 16.3% 14.2% 11.67% 29.29% 21.06% 20.03% 17.58%
EPS 2 1.990 2.100 2.220 1.530 3.950 2.443 2.814 2.547
Free Cash Flow 1 -0.972 432.7 448.3 558.4 947.4 1,248 1,472 1,486
FCF margin -0.04% 13.79% 11.72% 9.73% 14.3% 16.99% 19.3% 20.65%
FCF Conversion (EBITDA) - 29.15% 25.29% 21.43% 28.98% 33.4% 36.58% 39.9%
FCF Conversion (Net income) - 84.58% 82.56% 83.31% 48.8% 80.7% 96.34% 117.48%
Dividend per Share 2 0.5500 1.100 1.400 1.600 1.600 1.600 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 Q3 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
Net sales 1 974.1 949.1 1,326 1,581 1,450 1,385 1,510 1,718 1,642 1,757 1,830 1,901 - - -
EBITDA 1 448.5 407.9 530.6 803.8 679.2 592.3 754.5 873.2 782.5 859.2 929.3 955.5 1,028 1,063 1,000
EBIT 1 256.1 216.3 269.8 512.7 406 322.6 450.6 491.9 367.5 467.6 589.7 617.9 704.1 662 -
Operating Margin 26.29% 22.79% 20.35% 32.43% 28% 23.3% 29.85% 28.63% 22.37% 26.62% 32.23% 32.5% - - -
Earnings before Tax (EBT) 200.4 188.8 174.6 435.7 226.3 278.9 1,945 466.3 271.3 -324.1 - - - - -
Net income 1 114.5 101.1 109.8 - - - 1,817 326.8 178.6 -381 347.2 424 474 489 -
Net margin 11.75% 10.65% 8.28% - - - 120.35% 19.02% 10.87% -21.69% 18.97% 22.3% - - -
EPS 2 0.4700 0.4100 0.2800 0.6000 0.1700 0.4500 3.860 0.6600 0.3600 -0.7700 0.7000 0.6802 0.8360 0.8928 0.7900
Dividend per Share 2 0.3500 0.3500 0.4000 - - - - - - 0.4000 0.4000 0.4000 0.4000 0.4000 -
Announcement Date 10/27/21 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 1,333 705 215
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.381 x 0.8618 x 0.6512 x 0.2623 x 0.4602 x 0.357 x 0.1752 x 0.0577 x
Free Cash Flow 1 -0.97 433 448 558 947 1,248 1,472 1,486
ROE (net income / shareholders' equity) 4.75% 9.48% 10.1% 6.03% 6.15% 5.3% 7.67% 6.96%
ROA (Net income/ Total Assets) 2.76% 5.56% 5.93% - 4.2% 3% 5.9% 6.3%
Assets 1 17,149 9,202 9,154 - 46,211 51,533 25,901 20,079
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 6.040 6.490 5.870
Capex 1 883 759 868 1,538 1,654 1,777 1,604 1,391
Capex / Sales 35.38% 24.2% 22.69% 26.79% 24.96% 24.21% 21.03% 19.33%
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
20
Last Close Price
65.52 USD
Average target price
71.66 USD
Spread / Average Target
+9.37%
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
+19.45% 32.63B
NEWMONT CORPORATION Stock Newmont Corporation
+3.24% 49.27B
BARRICK GOLD CORPORATION Stock Barrick Gold Corporation
-2.42% 29.96B
WHEATON PRECIOUS METALS CORP. Stock Wheaton Precious Metals Corp.
+12.88% 24.43B
NORTHERN STAR RESOURCES LIMITED Stock Northern Star Resources Limited
+10.62% 11.31B
ANGLOGOLD ASHANTI PLC Stock AngloGold Ashanti plc
+27.61% 9.95B
POLYUS Stock Polyus
-.--% 8.61B
KINROSS GOLD CORPORATION Stock Kinross Gold Corporation
+14.84% 8.27B
ROYAL GOLD, INC. Stock Royal Gold, Inc.
+2.99% 8.19B
ALAMOS GOLD INC. Stock Alamos Gold Inc.
+17.34% 6.08B
Gold Mining
  1. Stock Market
  2. Equities
  3. AEM Stock
  4. Financials Agnico Eagle Mines Limited