Agnico Eagle Mines Limited (AEM)

Basic

  • Market Cap

    $25.42B

  • EV

    $27.16B

  • Shares Out

    496.08M

  • Revenue

    $6,254.99M

  • Employees

    10,125

Margins

  • Gross

    55.4%

  • EBITDA

    48.44%

  • Operating

    26.73%

  • Pre-Tax

    47.1%

  • Net

    40.23%

  • FCF

    9.82%

Returns (5Yr Avg)

  • ROA

    5.14%

  • ROE

    5.61%

  • ROCE

    8.77%

  • ROIC

    5.75%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $64.92

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $13.07

  • Earnings (Dil)

    $5.24

  • FCF

    $1.28

  • Book Value

    $40.18

Growth (CAGR)

  • Rev 3Yr

    28.29%

  • Rev 5Yr

    23.03%

  • Rev 10Yr

    14.25%

  • Dil EPS 3Yr

    25.81%

  • Dil EPS 5Yr

    63.47%

  • Dil EPS 10Yr

    17.8%

  • Rev Fwd 2Yr

    9.57%

  • EBITDA Fwd 2Yr

    16.37%

  • EPS Fwd 2Yr

    -0.25%

  • EPS LT Growth Est

    1%

Dividends

  • Yield

    —

  • Payout

    30.42%

  • DPS

    $1.6

  • DPS Growth 3Yr

    27.33%

  • DPS Growth 5Yr

    29.46%

  • DPS Growth 10Yr

    6.41%

  • DPS Growth Fwd 2Yr

    -39.7%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Impairment of Oil, Gas & Mineral Properties

100.7

-345.8

—

—

—

—

Total Revenues

2,191.2

2,494.9

3,138.1

3,869.6

5,741.2

6,255.0

Total Revenues % Chg.

-2.3%

13.9%

25.8%

23.3%

48.4%

17.8%

Cost of Goods Sold, Total

1,144.4

1,234.5

1,400.7

1,744.4

2,580.8

2,789.6

Gross Profit

1,046.9

1,260.4

1,737.5

2,125.2

3,160.4

3,465.4

Selling General & Admin Expenses, Total

124.9

121.0

116.3

142.0

262.8

233.7

Exploration / Drilling Costs, Total

137.7

104.8

113.5

152.5

271.1

240.7

Depreciation & Amortization

553.9

546.1

631.1

738.1

1,094.7

1,385.9

Impairment of Oil, Gas & Mineral Properties

100.7

-345.8

—

—

—

—

Other Operating Expenses

27.6

-8.6

-76.8

17.7

106.6

-66.8

Other Operating Expenses, Total

944.7

417.4

784.1

1,050.3

1,735.2

1,793.5

Operating Income

102.1

843.0

953.4

1,074.9

1,425.2

1,671.9

Interest Expense, Total

-83.6

-93.5

-86.5

-79.9

-64.4

-96.5

Interest And Investment Income

10.2

6.7

4.9

3.9

9.8

8.7

Net Interest Expenses

-73.4

-86.8

-81.7

-76.0

-54.6

-87.8

Currency Exchange Gains (Loss)

-2.0

-4.9

-22.5

-5.7

16.1

-9.4

Other Non Operating Income (Expenses)

-3.5

12.5

-10.5

-6.1

-28.6

-34.7

EBT, Excl. Unusual Items

23.2

763.8

838.8

987.2

1,358.0

1,539.9

Merger & Related Restructuring Charges

—

—

—

-12.9

-95.2

5.1

Impairment of Goodwill

-289.0

—

—

—

—

—

Gain (Loss) On Sale Of Investments

—

—

—

—

—

—

Gain (Loss) On Sale Of Assets

22.8

-11.9

-14.2

0.5

-8.8

-13.4

Asset Writedown

-16.0

-13.2

-23.5

-28.7

-117.4

1,426.0

Legal Settlements

—

—

—

—

-3.5

-3.5

Other Unusual Items

—

—

-33.5

-13.4

-17.8

-8.1

EBT, Incl. Unusual Items

-259.1

738.7

767.6

932.7

1,115.4

2,946.1

Income Tax Expense

67.6

265.6

256.0

370.8

445.2

429.6

Earnings From Continuing Operations

-326.7

473.2

511.6

561.9

670.2

2,516.4

Net Income

-326.7

473.2

511.6

561.9

670.2

2,516.4

Net Income to Common Incl Extra Items

-326.7

473.2

511.6

561.9

670.2

2,516.4

Net Income to Common Excl. Extra Items

-326.7

473.2

511.6

561.9

670.2

2,516.4

Total Shares Outstanding

234.5

239.6

242.9

245.0

456.5

496.1

Weighted Avg. Shares Outstanding

233.3

236.9

241.5

243.7

437.7

478.5

Weighted Avg. Shares Outstanding Dil

233.3

238.2

243.1

244.7

438.5

479.3

EPS

-1.4

2.0

2.1

2.3

1.5

5.3

EPS Diluted

-1.4

2.0

2.1

2.3

1.5

5.2

EBITDA

756.7

1,030.2

1,570.0

1,793.3

2,492.0

3,029.9