Valuation Agnico Eagle Mines Limited

Equities

Market Closed - Nyse Other stock markets 02:30:03 23/01/2026 am IST			Pre-market 07:18:41 pm
213.69 ^USD	+4.06%		218.13	+2.08%

22/01	Globex Brief: Provides Current Cash and Share Position	MT
14/01	What are the best ETFs since the start of the year?

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	1,07,282	1,07,282	-
Change	-	-24%	82.22%	15.02%	43.87%	174.05%	0%	-
Enterprise Value (EV) ¹	18,362	14,138	24,341	28,715	39,363	1,04,183	1,00,845	97,084
Change	-	-23.01%	72.17%	17.97%	37.09%	164.67%	-3.2%	-3.73%
P/E ratio	33.6x	23.9x	34x	13.9x	20.7x	25.8x	18.2x	17.8x
PBR	3x	2.17x	1.46x	-	1.88x	4.38x	3.71x	3.28x
PEG	-	4.18x	-1.1x	0x	-4.81x	0x	0.4x	8.12x
Capitalization / Revenue	5.44x	3.4x	4.12x	4.11x	4.72x	9.12x	7.3x	7.36x
EV / Revenue	5.85x	3.7x	4.24x	4.33x	4.75x	8.85x	6.86x	6.66x
EV / EBITDA	12.4x	7.98x	9.34x	8.78x	8.39x	13x	9.49x	9.38x
EV / EBIT	21.5x	13.7x	16.1x	16.2x	12.1x	16.2x	10.9x	11x
EV / FCF	42.4x	31.5x	43.6x	30.3x	18.4x	24.5x	19.7x	18.1x
FCF Yield	2.36%	3.17%	2.29%	3.3%	5.44%	4.09%	5.09%	5.51%
Dividend per Share ²	1.1	1.4	1.6	1.6	1.6	1.449	1.511	1.452
Rate of return	1.56%	2.63%	3.08%	2.92%	2.05%	0.68%	0.71%	0.68%
EPS ²	2.1	2.22	1.53	3.95	3.78	8.282	11.77	12.03
Distribution rate	52.4%	63.1%	105%	40.5%	42.3%	17.5%	12.8%	12.1%
Net sales ¹	3,138	3,824	5,741	6,627	8,286	11,768	14,697	14,576
EBITDA ¹	1,484	1,773	2,606	3,269	4,694	8,015	10,628	10,351
EBIT ¹	853.1	1,035	1,511	1,778	3,259	6,424	9,275	8,830
Net income ¹	511.6	543	670.2	1,941	1,896	4,228	6,034	5,963
Net Debt ¹	1,279	1,154	683.4	1,504	216.5	-3,100	-6,437	-10,199
Reference price ²	70.51	53.14	51.99	54.85	78.21	213.69	213.69	213.69
Nbr of stocks (in thousands)	2,42,276	2,44,322	4,55,045	4,96,082	5,00,536	5,02,047	5,02,047	-
Announcement Date	11/02/21	23/02/22	16/02/23	15/02/24	13/02/25	-	-	-

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	25.8x	8.85x	13x	0.68%	11TCr
NEWMONT CORPORATION	16.89x	5.94x	10.01x	0.82%	13TCr
BARRICK MINING CORPORATION	21.64x	5.06x	8.35x	1.17%	8.3TCr
WHEATON PRECIOUS METALS CORP.	50.53x	30.11x	37.2x	0.46%	6.52TCr
ANGLOGOLD ASHANTI PLC	17.11x	5.21x	8.45x	2.52%	5.2TCr
KINROSS GOLD CORPORATION	20.99x	6.08x	9.94x	0.34%	4.41TCr
NORTHERN STAR RESOURCES LIMITED	18.7x	4.55x	8.33x	1.97%	2.56TCr
ROYAL GOLD, INC.	36.89x	24.06x	29.15x	0.61%	2.43TCr
LUNDIN GOLD INC.	26.14x	11.28x	15.9x	3.19%	2.09TCr
ZHAOJIN MINING INDUSTRY COMPANY LIMITED	34.18x	8.86x	17.61x	0.42%	1.75TCr
Average	26.89x	11.00x	15.79x	1.22%	5.72TCr
Weighted average by Cap.	25.22x	10.05x	14.46x	1.04%