Valuation Agnico Eagle Mines Limited

Equities

Market Closed - Nyse Other stock markets 04:00:03 2026-02-06 pm EST			5-day change	1st Jan Change
196.60 ^USD	+3.77%		+3.20%	+15.97%

Feb. 06	Diary-Canada corporate earnings week ahead	RE
Feb. 04	Osisko Metals Raises $15 Million Via "Bought-Deal" Flow-Through Share Financing	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	17,083	12,983	23,658	27,210	39,147	98,702	98,702	-
Change	-	-24%	82.22%	15.02%	43.87%	152.13%	0%	-
Enterprise Value (EV) ¹	18,362	14,138	24,341	28,715	39,363	95,478	90,842	86,096
Change	-	-23.01%	72.17%	17.97%	37.09%	142.56%	-4.86%	-5.22%
P/E ratio	33.6x	23.9x	34x	13.9x	20.7x	23.5x	14x	13x
PBR	3x	2.17x	1.46x	-	1.88x	4.04x	3.25x	2.73x
PEG	-	4.18x	-1.1x	0x	-4.81x	0x	0.2x	1.6x
Capitalization / Revenue	5.44x	3.4x	4.12x	4.11x	4.72x	8.39x	6.4x	6.31x
EV / Revenue	5.85x	3.7x	4.24x	4.33x	4.75x	8.12x	5.89x	5.51x
EV / EBITDA	12.4x	7.98x	9.34x	8.78x	8.39x	11.9x	8.17x	7.78x
EV / EBIT	21.5x	13.7x	16.1x	16.2x	12.1x	14.8x	8.84x	8.49x
EV / FCF	42.4x	31.5x	43.6x	30.3x	18.4x	22.1x	16.7x	14.8x
FCF Yield	2.36%	3.17%	2.29%	3.3%	5.44%	4.52%	5.99%	6.74%
Dividend per Share ²	1.1	1.4	1.6	1.6	1.6	1.468	1.543	1.522
Rate of return	1.56%	2.63%	3.08%	2.92%	2.05%	0.75%	0.78%	0.77%
EPS ²	2.1	2.22	1.53	3.95	3.78	8.351	14	15.14
Distribution rate	52.4%	63.1%	105%	40.5%	42.3%	17.6%	11%	10.1%
Net sales ¹	3,138	3,824	5,741	6,627	8,286	11,757	15,426	15,632
EBITDA ¹	1,484	1,773	2,606	3,269	4,694	7,996	11,120	11,067
EBIT ¹	853.1	1,035	1,511	1,778	3,259	6,467	10,277	10,144
Net income ¹	511.6	543	670.2	1,941	1,896	4,253	6,874	6,980
Net Debt ¹	1,279	1,154	683.4	1,504	216.5	-3,224	-7,860	-12,606
Reference price ²	70.51	53.14	51.99	54.85	78.21	196.60	196.60	196.60
Nbr of stocks (in thousands)	242,276	244,322	455,045	496,082	500,536	502,047	502,047	-
Announcement Date	2/11/21	2/23/22	2/16/23	2/15/24	2/13/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AGNICO EAGLE MINES LIMITED	22.69x	7.82x	11.49x	0.77%	95.11B
NEWMONT CORPORATION	14.99x	5.29x	8.97x	0.92%	118B
BARRICK MINING CORPORATION	19.31x	4.51x	7.36x	1.25%	74.17B
WHEATON PRECIOUS METALS CORP.	43.82x	27.17x	33.6x	0.5%	59.47B
ANGLOGOLD ASHANTI PLC	16.35x	5x	8.09x	3.16%	49.78B
KINROSS GOLD CORPORATION	18.08x	5.21x	8.51x	0.4%	37.72B
NORTHERN STAR RESOURCES LIMITED	18.55x	4.69x	8.47x	1.94%	27.12B
ROYAL GOLD, INC.	32.01x	20.93x	25.56x	0.69%	21.41B
LUNDIN GOLD INC.	22.21x	9.52x	13.52x	3.76%	17.76B
ALAMOS GOLD INC.	23.18x	8.47x	13.84x	0.25%	15.83B
Average	23.12x	9.86x	13.94x	1.36%	51.65B
Weighted average by Cap.	22.09x	8.99x	12.89x	1.19%