Valuation Agnico Eagle Mines Limited

Equities

Market Closed - Nyse Other stock markets 16:00:01 2024-09-13 EDT			5-day change	1st Jan Change
83.17 ^USD	+1.60%		+8.17%	+51.63%

09-10	Orosur Mining Nears 100% Acquisition of Anzá Gold Project in Colombia	MT
09-04	Osisko Gold Royalties Providing Select Asset Updates	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	14,731	17,083	12,983	23,658	27,210	41,576	-	-
Change	-	15.97%	-24%	82.22%	15.02%	52.8%	-	-
Enterprise Value (EV) ¹	16,142	18,362	14,138	24,341	28,715	42,216	41,628	40,597
Change	-	13.75%	-23.01%	72.17%	17.97%	47.02%	-1.39%	-2.48%
P/E ratio	31x	33.6x	23.9x	34x	13.9x	23.2x	20x	20.9x
PBR	2.89x	3x	2.17x	1.46x	-	-	-	-
PEG	-	6.08x	4.18x	-1.1x	0x	-2.48x	1.2x	-4.78x
Capitalization / Revenue	5.9x	5.44x	3.4x	4.12x	4.11x	5.14x	4.77x	4.71x
EV / Revenue	6.47x	5.85x	3.7x	4.24x	4.33x	5.22x	4.77x	4.6x
EV / EBITDA	15.8x	12.4x	7.98x	9.34x	8.78x	9.48x	8.4x	8.55x
EV / EBIT	34x	21.5x	13.7x	16.1x	16.2x	14.5x	12x	11.5x
EV / FCF	-16,607x	42.4x	31.5x	43.6x	30.3x	22.9x	20.9x	21.2x
FCF Yield	-0.01%	2.36%	3.17%	2.29%	3.3%	4.37%	4.79%	4.72%
Dividend per Share ²	0.55	1.1	1.4	1.6	1.6	1.514	1.6	1.6
Rate of return	0.89%	1.56%	2.63%	3.08%	2.92%	1.82%	1.92%	1.92%
EPS ²	1.99	2.1	2.22	1.53	3.95	3.58	4.154	3.972
Distribution rate	27.6%	52.4%	63.1%	105%	40.5%	42.3%	38.5%	40.3%
Net sales ¹	2,495	3,138	3,824	5,741	6,627	8,092	8,724	8,818
EBITDA ¹	1,021	1,484	1,773	2,606	3,269	4,455	4,953	4,749
EBIT ¹	475.4	853.1	1,035	1,511	1,778	2,919	3,461	3,536
Net income ¹	473.2	511.6	543	670.2	1,941	1,765	1,995	2,059
Net Debt ¹	1,411	1,279	1,154	683.4	1,504	640.2	52.25	-978.9
Reference price ²	61.61	70.51	53.14	51.99	54.85	83.17	83.17	83.17
Nbr of stocks (in thousands)	239,097	242,276	244,322	455,045	496,082	499,893	-	-
Announcement Date	2/13/20	2/11/21	2/23/22	2/16/23	2/15/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
AGNICO EAGLE MINES LIMITED	23.23x	5.22x	9.48x	+1.82%	41.58B
NEWMONT CORPORATION	19.74x	3.72x	8.22x	+1.86%	61.56B
BARRICK GOLD CORPORATION	17.78x	2.73x	5.57x	+1.93%	36.53B
WHEATON PRECIOUS METALS CORP.	46.69x	21.72x	27.97x	+0.99%	28.4B
KINROSS GOLD CORPORATION	15.87x	2.73x	5.76x	+1.21%	12.09B
ANGLOGOLD ASHANTI PLC	9.76x	2.28x	5.2x	+2.31%	12.03B
NORTHERN STAR RESOURCES LIMITED	17.23x	3.03x	6.27x	+2.85%	12.02B
POLYUS	9.1x	-	-	-	8.72B
ALAMOS GOLD INC.	30.31x	6.39x	12.03x	+0.48%	8.7B
Average	21.08x	5.98x	10.06x	+1.68%	24.63B
Weighted average by Cap.	22.63x	6.18x	10.38x	+1.74%