As of 2024-07-27, the Intrinsic Value of Agnico Eagle Mines Ltd (AEM.TO) is
101.95 CAD. This AEM.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 101.01 CAD, the upside of Agnico Eagle Mines Ltd is
%.
The range of the Intrinsic Value is 74.21 - 164.92 CAD
101.95 CAD
Intrinsic Value
AEM.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
74.21 - 164.92 |
101.95 |
0.9% |
| DCF (Growth 10y) |
106.67 - 226.96 |
143.71 |
42.3% |
| DCF (EBITDA 5y) |
70.72 - 111.25 |
94.34 |
-6.6% |
| DCF (EBITDA 10y) |
95.80 - 148.55 |
124.43 |
23.2% |
| Fair Value |
32.49 - 32.49 |
32.49 |
-67.83% |
| P/E |
31.40 - 115.23 |
67.35 |
-33.3% |
| EV/EBITDA |
36.11 - 80.98 |
62.57 |
-38.1% |
| EPV |
32.97 - 42.49 |
37.73 |
-62.6% |
| DDM - Stable |
11.77 - 33.10 |
22.44 |
-77.8% |
| DDM - Multi |
93.91 - 182.76 |
121.93 |
20.7% |
AEM.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
50,322.48 |
| Beta |
1.03 |
| Outstanding shares (mil) |
498.19 |
| Enterprise Value (mil) |
52,336.68 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.63% |
| Cost of Debt |
4.66% |
| WACC |
9.29% |