As of 2025-12-12, the Intrinsic Value of Agnico Eagle Mines Ltd (AEM.TO) is 193.43 CAD. This AEM.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 234.75 CAD, the upside of Agnico Eagle Mines Ltd is -17.60%.
The range of the Intrinsic Value is 137.38 - 346.30 CAD
Based on its market price of 234.75 CAD and our intrinsic valuation, Agnico Eagle Mines Ltd (AEM.TO) is overvalued by 17.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 137.38 - 346.30 | 193.43 | -17.6% |
| DCF (Growth 10y) | 186.81 - 455.75 | 259.43 | 10.5% |
| DCF (EBITDA 5y) | 123.31 - 154.06 | 129.60 | -44.8% |
| DCF (EBITDA 10y) | 166.32 - 217.17 | 180.84 | -23.0% |
| Fair Value | 236.87 - 236.87 | 236.87 | 0.90% |
| P/E | 219.68 - 259.23 | 237.04 | 1.0% |
| EV/EBITDA | 101.55 - 189.01 | 131.11 | -44.1% |
| EPV | 64.10 - 82.00 | 73.05 | -68.9% |
| DDM - Stable | 96.77 - 334.94 | 215.85 | -8.0% |
| DDM - Multi | 114.23 - 301.04 | 164.88 | -29.8% |
| Market Cap (mil) | 118,034.65 |
| Beta | 1.02 |
| Outstanding shares (mil) | 502.81 |
| Enterprise Value (mil) | 115,244.50 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.70% |
| Cost of Debt | 4.65% |
| WACC | 8.62% |