AEM.TO
Agnico Eagle Mines Ltd
Price:  
166.29 
CAD
Volume:  
335,459.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AEM.TO Intrinsic Value

3.10 %
Upside

What is the intrinsic value of AEM.TO?

As of 2025-06-21, the Intrinsic Value of Agnico Eagle Mines Ltd (AEM.TO) is 171.47 CAD. This AEM.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 166.29 CAD, the upside of Agnico Eagle Mines Ltd is 3.10%.

The range of the Intrinsic Value is 119.93 - 313.03 CAD

Is AEM.TO undervalued or overvalued?

Based on its market price of 166.29 CAD and our intrinsic valuation, Agnico Eagle Mines Ltd (AEM.TO) is undervalued by 3.10%.

166.29 CAD
Stock Price
171.47 CAD
Intrinsic Value
Intrinsic Value Details

AEM.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 119.93 - 313.03 171.47 3.1%
DCF (Growth 10y) 172.50 - 436.96 243.55 46.5%
DCF (EBITDA 5y) 109.51 - 134.50 117.38 -29.4%
DCF (EBITDA 10y) 150.29 - 194.66 166.51 0.1%
Fair Value 161.40 - 161.40 161.40 -2.94%
P/E 96.22 - 193.42 151.81 -8.7%
EV/EBITDA 70.46 - 107.52 86.39 -48.0%
EPV 56.93 - 75.25 66.09 -60.3%
DDM - Stable 64.13 - 222.50 143.31 -13.8%
DDM - Multi 110.42 - 292.24 159.64 -4.0%

AEM.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 83,595.65
Beta 0.96
Outstanding shares (mil) 502.71
Enterprise Value (mil) 83,791.25
Market risk premium 5.10%
Cost of Equity 8.83%
Cost of Debt 4.65%
WACC 8.71%