investorscraft@gmail.com

Intrinsic ValueAgnico Eagle Mines Limited (AEM)

Previous Close$190.40
Intrinsic Value
Upside potential
Previous Close
$190.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Agnico Eagle Mines Limited operates as a senior gold mining company with a diversified portfolio of high-quality assets across Canada, Finland, Australia, and Mexico. The company generates revenue primarily through gold production, supplemented by silver and other by-products, leveraging its low-cost, long-life mines to sustain profitability. Agnico Eagle maintains a strong market position as one of the world's largest gold producers, with a focus on operational efficiency, disciplined capital allocation, and sustainable mining practices. The company's strategic acquisitions, such as the merger with Kirkland Lake Gold, have expanded its resource base and geographic diversification, reinforcing its competitive edge in the global gold sector. Agnico Eagle's vertically integrated operations, from exploration to production, allow it to control costs and mitigate risks, while its commitment to ESG initiatives enhances its reputation among investors and stakeholders.

Revenue Profitability And Efficiency

In FY 2024, Agnico Eagle reported revenue of $8.29 billion, driven by robust gold production and favorable commodity prices. Net income stood at $1.90 billion, reflecting strong operational performance and cost management. The company's diluted EPS of $3.78 underscores its profitability, while operating cash flow of $3.96 billion highlights efficient cash generation. Capital expenditures of $1.83 billion indicate ongoing investments in growth and maintenance.

Earnings Power And Capital Efficiency

Agnico Eagle demonstrates solid earnings power, with a net income margin of approximately 23%. The company's ability to generate substantial operating cash flow relative to capital expenditures ($3.96 billion vs. $1.83 billion) reflects disciplined capital allocation. This efficiency supports reinvestment in high-return projects while maintaining financial flexibility.

Balance Sheet And Financial Health

Agnico Eagle maintains a healthy balance sheet, with $926 million in cash and equivalents and total debt of $1.28 billion. The company's conservative leverage profile and strong liquidity position provide resilience against market volatility. Its ability to fund growth internally, coupled with manageable debt levels, underscores its financial stability.

Growth Trends And Dividend Policy

Agnico Eagle has consistently grown production through organic projects and strategic acquisitions. The company's dividend policy, with a payout of $1.34 per share in FY 2024, reflects its commitment to returning capital to shareholders while balancing reinvestment needs. Future growth is expected from pipeline projects and operational optimization.

Valuation And Market Expectations

The market values Agnico Eagle based on its stable production profile, cost leadership, and growth potential. Its valuation reflects investor confidence in its ability to deliver consistent returns amid fluctuating gold prices. The company's premium to peers is justified by its operational track record and strategic positioning.

Strategic Advantages And Outlook

Agnico Eagle's strategic advantages include its diversified asset base, operational expertise, and strong ESG credentials. The company is well-positioned to capitalize on favorable gold market conditions, with a focus on sustainable growth and shareholder value creation. Its outlook remains positive, supported by a robust project pipeline and disciplined execution.

Sources

Company filings, investor presentations, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount