Valuation Agnico Eagle Mines Limited

Stocks

Market Closed - NYSE Other stock markets 01:30:03 12/06/2026 am IST			5-day change	1st Jan Change
157.76 ^USD	+3.46%		-10.74%	-6.94%

12/06	Agnico Eagle Gets Final Court Approval for Rupert Resources Takeover	MT
11/06	Aurion Resources Secures Final Court Approval for Its $481-Million Sale to Agnico Eagle	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,983	23,658	27,210	39,147	85,112	78,886	-	-
Change	-	82.22%	15.02%	43.87%	117.42%	-7.32%	-	-
Enterprise Value (EV) ¹	14,138	24,341	28,715	39,363	82,442	72,695	68,203	63,800
Change	-	72.17%	17.97%	37.09%	109.44%	-11.82%	-6.18%	-6.46%
P/E Ratio	23.9x	34x	13.9x	20.7x	19.1x	11.2x	10.7x	11.5x
PBR	2.17x	1.46x	-	1.88x	3.43x	2.63x	2.24x	1.97x
PEG	-	-1.1x	0x	-4.81x	0x	0.2x	2.28x	-1.63x
Capitalization / Revenue	3.4x	4.12x	4.11x	4.72x	7.15x	4.66x	4.48x	4.96x
EV / Revenue	3.7x	4.24x	4.33x	4.75x	6.92x	4.3x	3.87x	4.01x
EV / EBITDA	7.98x	9.34x	8.78x	8.39x	10.2x	5.93x	5.36x	5.62x
EV / EBIT	13.7x	16.1x	16.2x	12.1x	12.7x	6.63x	5.9x	6.26x
EV / FCF	31.5x	43.6x	30.3x	18.4x	18.7x	12.6x	10.6x	9.9x
FCF Yield	3.17%	2.29%	3.3%	5.44%	5.34%	7.97%	9.39%	10.1%
Dividend per Share ²	1.4	1.6	1.6	1.6	1.6	1.67	1.687	1.659
Rate of return	2.63%	3.08%	2.92%	2.05%	0.94%	1.06%	1.07%	1.05%
EPS ²	2.22	1.53	3.95	3.78	8.86	14.07	14.73	13.69
Distribution rate	63.1%	105%	40.5%	42.3%	18.1%	11.9%	11.5%	12.1%
Net sales ¹	3,824	5,741	6,627	8,286	11,908	16,923	17,613	15,919
EBITDA ¹	1,773	2,606	3,269	4,694	8,090	12,261	12,729	11,353
EBIT ¹	1,035	1,511	1,778	3,259	6,479	10,961	11,562	10,190
Net income ¹	543	670.2	1,941	1,896	4,461	7,013	7,505	6,951
Net Debt ¹	1,154	683.4	1,504	216.5	-2,670	-6,191	-10,682	-15,086
Reference price ²	53.14	51.99	54.85	78.21	169.53	157.76	157.76	157.76
Nbr of stocks (in thousands)	2,44,322	4,55,045	4,96,082	5,00,536	5,02,047	5,00,036	-	-
Announcement Date	23/02/22	16/02/23	15/02/24	13/02/25	12/02/26	-	-	-

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	11.21x	4.3x	5.93x	1.06%	7.89TCr
NEWMONT CORPORATION	9.18x	3.32x	4.97x	1.06%	10TCr
BARRICK MINING CORPORATION	9.94x	2.75x	3.96x	2.1%	6.53TCr
WHEATON PRECIOUS METALS CORP.	22.08x	12.7x	15.13x	0.68%	5.1TCr
ANGLOGOLD ASHANTI PLC	8.61x	2.97x	4.24x	5.66%	4.21TCr
KINROSS GOLD CORPORATION	7.92x	2.63x	4x	0.61%	2.96TCr
NORTHERN STAR RESOURCES LIMITED	15.24x	3.51x	6.56x	2.8%	1.83TCr
ROYAL GOLD, INC.	16.23x	8.64x	10.33x	0.94%	1.74TCr
COEUR MINING, INC.	9.82x	2.66x	4.13x	-	1.7TCr
ALAMOS GOLD INC.	13.14x	4.61x	6.51x	0.47%	1.44TCr
Average	12.34x	4.81x	6.58x	1.71%	4.38TCr
Weighted average by Cap.	11.71x	4.66x	6.34x	1.65%