Valuation Agnico Eagle Mines Limited

Equities

Market Closed - Nyse Other stock markets 16:00:03 2026-03-06 EST			5-day change	1st Jan Change
221.00 ^USD	-0.22%		-12.16%	+30.36%

03-05	Vior Acquiring Quebec Projects from Agnico Eagle	MT
03-03	Agnico Eagle Mines Limited Presents at 47th Annual Raymond James Institutional Investor Conference, Mar-03-2026 11:35 AM

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	12,983	23,658	27,210	39,147	85,112	110,568	-	-
Change	-	82.22%	15.02%	43.87%	117.42%	29.91%	-	-
Enterprise Value (EV) ¹	14,138	24,341	28,715	39,363	82,442	104,005	100,267	96,597
Change	-	72.17%	17.97%	37.09%	109.44%	26.16%	-3.59%	-3.66%
P/E ratio	23.9x	34x	13.9x	20.7x	19.1x	15.6x	15.1x	17.2x
PBR	2.17x	1.46x	-	1.88x	3.43x	3.69x	3.16x	2.8x
PEG	-	-1.1x	0x	-4.81x	0x	0.3x	5.15x	-1.4x
Capitalization / Revenue	3.4x	4.12x	4.11x	4.72x	7.15x	6.58x	6.64x	6.94x
EV / Revenue	3.7x	4.24x	4.33x	4.75x	6.92x	6.19x	6.02x	6.06x
EV / EBITDA	7.98x	9.34x	8.78x	8.39x	10.2x	8.61x	8.66x	8.43x
EV / EBIT	13.7x	16.1x	16.2x	12.1x	12.7x	9.5x	10x	9.79x
EV / FCF	31.5x	43.6x	30.3x	18.4x	18.7x	17.4x	15.8x	16.4x
FCF Yield	3.17%	2.29%	3.3%	5.44%	5.34%	5.75%	6.34%	6.09%
Dividend per Share ²	1.4	1.6	1.6	1.6	1.6	1.687	1.693	1.689
Rate of return	2.63%	3.08%	2.92%	2.05%	0.94%	0.76%	0.77%	0.76%
EPS ²	2.22	1.53	3.95	3.78	8.86	14.21	14.62	12.82
Distribution rate	63.1%	105%	40.5%	42.3%	18.1%	11.9%	11.6%	13.2%
Net sales ¹	3,824	5,741	6,627	8,286	11,908	16,815	16,643	15,940
EBITDA ¹	1,773	2,606	3,269	4,694	8,090	12,086	11,584	11,465
EBIT ¹	1,035	1,511	1,778	3,259	6,479	10,946	10,023	9,863
Net income ¹	543	670.2	1,941	1,896	4,461	7,162	7,329	6,327
Net Debt ¹	1,154	683.4	1,504	216.5	-2,670	-6,563	-10,301	-13,971
Reference price ²	53.14	51.99	54.85	78.21	169.53	221.00	221.00	221.00
Nbr of stocks (in thousands)	244,322	455,045	496,082	500,536	502,047	500,308	-	-
Announcement Date	2/23/22	2/16/23	2/15/24	2/13/25	2/12/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AGNICO EAGLE MINES LIMITED	15.55x	6.19x	8.61x	0.76%	111B
NEWMONT CORPORATION	12.01x	4.22x	6.42x	0.88%	126B
BARRICK MINING CORPORATION	11.61x	3.24x	4.66x	1.77%	75.94B
WHEATON PRECIOUS METALS CORP.	46.87x	29.58x	35.75x	0.45%	66.59B
ANGLOGOLD ASHANTI PLC	16.72x	5.42x	8.7x	2.92%	53.8B
KINROSS GOLD CORPORATION	10.61x	3.69x	5.59x	0.44%	38.98B
NORTHERN STAR RESOURCES LIMITED	18.08x	4.52x	8.17x	2.13%	27.07B
ROYAL GOLD, INC.	22.98x	11.65x	13.35x	0.68%	23.73B
ALAMOS GOLD INC.	19.6x	7.18x	9.71x	0.23%	20.89B
LUNDIN GOLD INC.	17.32x	8.2x	10.72x	3.96%	20.35B
Average	19.14x	8.39x	11.17x	1.42%	56.42B
Weighted average by Cap.	18.34x	8.12x	10.89x	1.23%