Agnico Eagle Mines Ltd
NYSE:AEM

Watchlist Manager
Agnico Eagle Mines Ltd Logo
Agnico Eagle Mines Ltd
NYSE:AEM
Watchlist
Price: 78.16 USD 1.03% Market Closed
Market Cap: 39.1B USD
Have any thoughts about
Agnico Eagle Mines Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one AEM stock under the Base Case scenario is 77.57 USD. Compared to the current market price of 78.16 USD, Agnico Eagle Mines Ltd is Overvalued by 1%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

AEM Relative Value
Base Case
77.57 USD
Overvaluation 1%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

5
P/S
P/S
Price to Sales
5
vs History
34
vs Industry
36
Median 3Y
4.2
Median 5Y
4.4
Industry
1.7
Forward
4.6
More Details
39
P/E
P/E
Price to Earnings
39
vs History
22
vs Industry
2
Median 3Y
31.9
Median 5Y
28.7
Industry
15.4
Forward
18.8
More Details
11
P/OCF
P/OCF
Price to OCF
11
vs History
58
vs Industry
12
Median 3Y
11.2
Median 5Y
11.5
Industry
9.1
More Details
30.8
P/FCFE
P/FCFE
Price to FCFE
30.8
vs History
49
vs Industry
4
Median 3Y
33.4
Median 5Y
30.5
Industry
15
More Details
1.9
P/B
P/B
Price to Book Value
1.9
vs History
50
vs Industry
31
Median 3Y
1.5
Median 5Y
1.9
Industry
1.4
More Details
5
EV/S
EV/S
Enterprise Value to Sales
5
vs History
38
vs Industry
36
Median 3Y
4.4
Median 5Y
4.6
Industry
2.1
Forward
4.7
More Details
8.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
8.4
vs History
44
vs Industry
29
Median 3Y
7.8
Median 5Y
8.2
Industry
7.2
More Details
9.4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
9.4
vs History
60
vs Industry
15
Median 3Y
9.3
Median 5Y
9.6
Industry
9.9
Forward
8.4
More Details
14.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
14.7
vs History
77
vs Industry
10
Median 3Y
15.9
Median 5Y
16.1
Industry
12.6
Forward
12.7
More Details
11.1
EV/OCF
EV/OCF
Enterprise Value to OCF
11.1
vs History
71
vs Industry
14
Median 3Y
11.5
Median 5Y
12
Industry
10.3
More Details
21.1
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
21.1
vs History
84
vs Industry
6
Median 3Y
34.8
Median 5Y
33.2
Industry
13
More Details
1.4
EV/IC
EV/IC
Enterprise Value to IC
1.4
vs History
47
vs Industry
37
Median 3Y
1.1
Median 5Y
1.4
Industry
1.3
More Details

Multiples Across Competitors

AEM Competitors Multiples
Agnico Eagle Mines Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Agnico Eagle Mines Ltd
NYSE:AEM
56.4B USD 5 39 9.4 14.7
RU
Polyus PJSC
LSE:PLZL
70.4T USD 15 103.9 47 006.4 25 932.1 29 758.8
ZA
Gold Fields Ltd
JSE:GFI
229.8B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
98B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
399.2B CNY 1.3 13.6 12 12
US
Newmont Corporation
NYSE:NEM
43.8B USD 2.6 -36.1 8.8 16.1
CA
Barrick Gold Corp
TSX:ABX
38.8B CAD 2.2 16.6 5 7.9
CA
Wheaton Precious Metals Corp
TSX:WPM
37.3B CAD 21.3 42.5 27.7 38.1
CA
Franco-Nevada Corp
TSX:FNV
32.1B CAD 20.4 -36.9 22.8 30.6
RU
Polyus PAO
MOEX:PLZL
1.8T RUB 3.5 7.3 6.3 7.1
CN
Shandong Gold Mining Co Ltd
SSE:600547
104B CNY 1.2 40.3 17.2 17.2
P/E Multiple
Earnings Growth P/E to Growth
CA
Agnico Eagle Mines Ltd
NYSE:AEM
Average P/E: 6 738
39
12%
3.3
RU
P
Polyus PJSC
LSE:PLZL
47 006.4
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
192%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
99%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
13.6
102%
0.1
US
Newmont Corporation
NYSE:NEM
Negative Multiple: -36.1 N/A N/A
CA
Barrick Gold Corp
TSX:ABX
16.6
164%
0.1
CA
Wheaton Precious Metals Corp
TSX:WPM
42.5
54%
0.8
CA
Franco-Nevada Corp
TSX:FNV
Negative Multiple: -36.9 N/A N/A
RU
Polyus PAO
MOEX:PLZL
7.3
N/A N/A
CN
Shandong Gold Mining Co Ltd
SSE:600547
40.3
216%
0.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Agnico Eagle Mines Ltd
NYSE:AEM
Average EV/EBITDA: 2 893.5
9.4
54%
0.2
RU
P
Polyus PJSC
LSE:PLZL
25 932.1
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
63%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
49%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
12
140%
0.1
US
Newmont Corporation
NYSE:NEM
8.8
247%
0
CA
Barrick Gold Corp
TSX:ABX
5
70%
0.1
CA
Wheaton Precious Metals Corp
TSX:WPM
27.7
76%
0.4
CA
Franco-Nevada Corp
TSX:FNV
22.8
31%
0.7
RU
Polyus PAO
MOEX:PLZL
6.3
N/A N/A
CN
Shandong Gold Mining Co Ltd
SSE:600547
17.2
258%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Agnico Eagle Mines Ltd
NYSE:AEM
Average EV/EBIT: 3 322.5
14.7
62%
0.2
RU
P
Polyus PJSC
LSE:PLZL
29 758.8
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
93%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
46%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
12
95%
0.1
US
Newmont Corporation
NYSE:NEM
16.1
912%
0
CA
Barrick Gold Corp
TSX:ABX
7.9
106%
0.1
CA
Wheaton Precious Metals Corp
TSX:WPM
38.1
84%
0.5
CA
Franco-Nevada Corp
TSX:FNV
30.6
14%
2.3
RU
Polyus PAO
MOEX:PLZL
7.1
N/A N/A
CN
Shandong Gold Mining Co Ltd
SSE:600547
17.2
140%
0.1

See Also

Summary
AEM intrinsic value, competitors valuation, and company profile.
DCF Valuation
AEM stock valuation using Discount Cash Flow valuation method.
Relative Valuation
AEM stock valuation using valuation multiples.
Wall Street Estimates
AEM price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
AEM stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.