AEM.TO
Agnico Eagle Mines Ltd
Price:  
88.68 
CAD
Volume:  
1,053,904.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AEM.TO Intrinsic Value

%
Upside

As of 2024-06-20, the Intrinsic Value of Agnico Eagle Mines Ltd (AEM.TO) is 103.97 CAD. This AEM.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 88.68 CAD, the upside of Agnico Eagle Mines Ltd is %.

The range of the Intrinsic Value is 75.54 - 168.94 CAD

88.68 CAD
Stock Price
103.97 CAD
Intrinsic Value
Intrinsic Value Details

AEM.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 75.54 - 168.94 103.97 17.2%
DCF (Growth 10y) 108.69 - 232.61 146.66 65.4%
DCF (EBITDA 5y) 69.06 - 104.17 90.13 1.6%
DCF (EBITDA 10y) 94.68 - 141.44 120.65 36.1%
Fair Value 32.51 - 32.51 32.51 -63.34%
P/E 30.43 - 112.79 62.27 -29.8%
EV/EBITDA 34.64 - 78.37 57.98 -34.6%
EPV 33.40 - 42.93 38.17 -57.0%
DDM - Stable 11.88 - 33.41 22.64 -74.5%
DDM - Multi 94.70 - 184.37 122.98 38.7%

AEM.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 44,179.75
Beta 1.04
Outstanding shares (mil) 498.19
Enterprise Value (mil) 46,194.99
Market risk premium 5.10%
Cost of Equity 9.58%
Cost of Debt 4.66%
WACC 9.19%