Agnico Eagle Mines Limited Website

Agnico Eagle Mines Limited

NYSE-AEM

Basic

  • Market Cap

    $32.57B

  • EV

    $34.02B

  • Shares Out

    499.24M

  • Revenue

    $6,947.07M

  • Employees

Margins

  • Gross

    56.32%

  • EBITDA

    48.84%

  • Operating

    21.82%

  • Pre-Tax

    12.99%

  • Net

    6.79%

  • FCF

    15.52%

Returns (5Yr Avg)

  • ROA

    5.06%

  • ROTA

    8.1%

  • ROE

    8.1%

  • ROCE

    8.99%

  • ROIC

    6.24%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    $75.5

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    $532.97M

  • Net Debt

    $1,458.78M

  • Debt/Equity

    0.1

  • EBIT/Interest

    13.57

Growth (CAGR)

  • Rev 3Yr

    26.7%

  • Rev 5Yr

    26.5%

  • Rev 10Yr

    15.05%

  • Dil EPS 3Yr

    -30.16%

  • Dil EPS 5Yr

    -7.99%

  • Dil EPS 10Yr

    -12.38%

  • Rev Fwd 2Yr

    10.91%

  • EBITDA Fwd 2Yr

    16.54%

  • EPS Fwd 2Yr

    25.84%

  • EPS LT Growth Est

    1%

Dividends

  • Yield

  • Payout

    168.24%

  • DPS

    $1.6

  • DPS Growth 3Yr

    13.3%

  • DPS Growth 5Yr

    28.59%

  • DPS Growth 10Yr

    8.02%

  • DPS Growth Fwd 2Yr

    -39.7%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Impairment of Oil, Gas & Mineral Properties

-345.8

55

366.1

366.1

Total Revenues

2,494.9

3,138.1

3,869.6

5,741.2

6,626.9

6,947.1

Total Revenues % Chg.

13.9%

25.8%

23.3%

48.4%

15.4%

17.2%

Cost of Goods Sold, Total

1,234.5

1,400.7

1,744.4

2,422.4

2,904.1

3,034.5

Gross Profit

1,260.4

1,737.5

2,125.2

3,318.8

3,722.8

3,912.5

Selling General & Admin Expenses, Total

121

116.3

142

262.8

255.8

255.5

Exploration / Drilling Costs, Total

104.8

113.5

152.5

271.1

215.8

213.2

Depreciation & Amortization

546.1

631.1

738.1

1,094.7

1,491.8

1,545

Impairment of Oil, Gas & Mineral Properties

-345.8

55

366.1

366.1

Other Operating Expenses

-8.6

-76.8

17.7

106.6

-35.5

16.9

Other Operating Expenses, Total

417.4

784.1

1,050.3

1,790.2

2,294

2,396.9

Operating Income

843

953.4

1,074.9

1,528.5

1,428.8

1,515.7

Interest Expense, Total

-93.5

-86.5

-79.9

-67.3

-98.9

-111.7

Interest And Investment Income

6.7

4.9

3.9

14

16

16.6

Net Interest Expenses

-86.8

-81.7

-76

-53.3

-82.8

-95.1

Currency Exchange Gains (Loss)

-4.9

-22.5

-5.7

16.1

0.3

5.1

Other Non Operating Income (Expenses)

12.5

-10.5

-6.1

-29.9

-32.3

-39

EBT, Excl. Unusual Items

763.8

838.8

987.2

1,461.4

1,314

1,386.7

Merger & Related Restructuring Charges

-12.9

-253.5

-48

-32.7

Impairment of Goodwill

-420.9

-420.9

Gain (Loss) On Sale Of Investments

1,543.4

1,543.4

Gain (Loss) On Sale Of Assets

-11.9

-14.2

0.5

-8.8

-26.8

-27.8

Asset Writedown

-13.2

-23.5

-28.7

-62.4

-2.7

-1,546.1

Legal Settlements

-3.5

Other Unusual Items

-33.5

-13.4

-17.8

EBT, Incl. Unusual Items

738.7

767.6

932.7

1,115.4

2,359.1

902.6

Income Tax Expense

265.6

256

370.8

445.2

417.8

431

Earnings From Continuing Operations

473.2

511.6

561.9

670.2

1,941.3

471.6

Net Income

473.2

511.6

561.9

670.2

1,941.3

471.6

Net Income to Common Incl Extra Items

473.2

511.6

561.9

670.2

1,941.3

471.6

Net Income to Common Excl. Extra Items

473.2

511.6

561.9

670.2

1,941.3

471.6

Total Shares Outstanding

239.6

242.9

245

456.5

497.3

498.2

Weighted Avg. Shares Outstanding

236.9

241.5

243.7

437.7

488.7

495.9

Weighted Avg. Shares Outstanding Dil

238.2

243.1

244.7

438.5

489.9

497

EPS

2

2.1

2.3

1.5

4

1

EPS Diluted

2

2.1

2.3

1.5

4

0.9

EBITDA

1,030.2

1,570

1,793.3

2,650.3

3,252.7

3,392.8

Effective Tax Rate

35.9%

33.3%

39.8%

39.9%

17.7%

47.8%