US · AEM
Agnico Eagle Mines Limited
- Sector
- Basic Materials · Gold
- Headquarters
- Toronto, ON M5C 2Y7
- Website
- agnicoeagle.com
Price · as of 2025-12-31
$183.56
Market cap 126.06B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $173.00 | -5.75% |
| Intrinsic Value(DCF) | $101.99 | -44.44% |
| Graham-Dodd Method(GD) | $63.69 | -65.3% |
| Graham Formula(GF) | $444.61 | +142.21% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $28.56 | $15.69 | $4.23 | $0.00 | $0.00 |
| 2012 | $31.37 | $24.14 | $48.50 | $17.32 | $30.12 |
| 2013 | $26.56 | $13.46 | $0.82 | $0.00 | $19.41 |
| 2014 | $23.44 | $16.41 | $1.79 | $15.14 | $8.64 |
| 2015 | $29.85 | $22.66 | $0.27 | $12.33 | $0.97 |
| 2016 | $34.78 | $25.76 | $1.61 | $15.76 | $16.24 |
| 2017 | $33.28 | $26.45 | $2.85 | $18.92 | $19.17 |
| 2018 | $37.60 | $21.27 | $0.27 | $5.71 | $2.42 |
| 2019 | $46.28 | $28.62 | $0.50 | $23.40 | $61.18 |
| 2020 | $52.45 | $33.95 | $5.08 | $21.18 | $80.85 |
| 2021 | $55.89 | $36.71 | $53.41 | $17.44 | $53.56 |
| 2022 | $42.76 | $26.94 | $10.60 | $18.94 | $73.57 |
| 2023 | $52.99 | $35.45 | $1.75 | $31.86 | $119.56 |
| 2024 | $97.96 | $63.68 | $5.10 | $32.16 | $113.53 |
| 2025 | $252.19 | $173.00 | $8.34 | $63.69 | $444.61 |
AI valuation
Our deep-learning model estimates Agnico Eagle Mines Limited's (AEM) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $173.00
- Current price
- $183.56
- AI upside
- -5.75%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$101.99
-44.44% upside
Graham-Dodd
$63.69
-65.3% upside
Graham Formula
$444.61
+142.21% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| AEM | Agnico Eagle Mines Limite… | $183.56 | 126.06B | -6% | -44% | -65% | +142% | 28.38 | 5.12 | 10.63 | 14.81 | 21.11 | 6.15 | 58.13% | 53.14% | 37.47% | 19.58% | 19.42% | 13.84% | 0.01 | 226.89 | 2.02 | 1.25 | -0.30 | 13439.00% | 4371.00% | 10041.00% | 3.37% | 2.76 | 19.65% | 0.58% | 16.30% | 3.41% | 19.60 | 29.10 | 10.42 | 9.07 |
| AU | AngloGold Ashanti Plc | $127.77 | 64.51B | -15% | +61% | — | +208% | 24.71 | 8.05 | 6.58 | 11.80 | 20.13 | 8.16 | 46.54% | 45.14% | 26.65% | 35.82% | 44.33% | 18.67% | 0.30 | 20.30 | 2.87 | 1.89 | -0.09 | 12275.00% | 7078.00% | 25364.00% | 4.77% | 2.91 | 41.52% | 2.87% | 71.00% | 4.74% | 14.48 | 20.82 | 6.54 | 10.15 |
| B | Barrick Mining Corporatio… | $50.74 | 85.01B | -5% | +108% | -59% | +119% | 17.25 | 3.24 | 5.08 | 8.01 | 12.31 | 3.69 | 51.26% | 47.78% | 29.45% | 19.64% | 26.29% | 10.07% | 0.18 | 21.82 | 2.92 | 2.23 | -0.19 | 14016.00% | 3122.00% | 18041.00% | 4.29% | 2.15 | 14.75% | 1.03% | 17.80% | 6.41% | 10.39 | 22.80 | 4.97 | 4.27 |
| BHP | BHP Group Limited | $81.57 | 207.11B | -26% | -59% | — | -97% | 15.32 | 2.89 | 2.69 | 6.41 | 108.65 | 3.02 | 82.21% | 37.97% | 17.59% | 19.47% | 21.04% | 8.53% | 0.51 | 21.26 | 1.46 | 1.08 | 0.54 | 1410.00% | -790.00% | -2170.00% | 6.73% | 1.19 | 16.52% | 4.63% | 71.00% | 4.63% | 7.72 | 16.20 | 2.93 | 3.17 |
| CRH | CRH plc | $119.98 | 80.29B | -34% | +13,153% | -87% | -95% | 21.12 | 3.88 | 2.49 | 14.61 | — | 15.00 | 36.13% | 14.21% | 9.96% | 18.18% | 10.76% | 7.00% | 0.87 | 6.57 | 1.74 | 1.00 | 2.16 | -657.00% | -722.00% | -1071.00% | 2.67% | 0.55 | 6.41% | 1.07% | 22.60% | 2.34% | 20.52 | 43.92 | 2.92 | 2.91 |
| ECL | Ecolab Inc. | $308.35 | 87.34B | -32% | -60% | — | -76% | 41.07 | 8.80 | 5.35 | 27.37 | — | -27.34 | 44.51% | 18.11% | 12.91% | 22.60% | 13.94% | 8.89% | 0.97 | 12.08 | 1.08 | 0.70 | 2.54 | -122.00% | 216.00% | 467.00% | 2.22% | 0.53 | 11.09% | 0.88% | 36.00% | 1.79% | 32.53 | 49.76 | 5.89 | 5.25 |
| FCX | Freeport-McMoRan Inc. | $68.07 | 97.83B | -48% | -49% | -83% | -79% | 44.71 | 5.21 | 3.83 | 12.10 | 264.20 | 5.34 | 26.98% | 24.44% | 8.56% | 12.08% | 16.48% | 3.90% | 0.61 | 17.05 | 2.29 | 0.95 | 0.93 | 1692.00% | 112.00% | -5255.00% | 1.13% | 0.93 | 4.49% | 0.88% | 39.20% | 0.99% | 16.85 | 94.97 | 4.12 | 3.15 |
| GFI | Gold Fields Limited | $58.84 | 52.66B | +7% | +25% | -70% | +402% | 14.49 | 6.15 | 5.90 | 10.15 | 7.75 | 6.15 | 54.20% | 49.38% | 40.76% | 52.49% | 34.03% | 28.21% | 0.43 | 47.49 | 1.75 | 1.05 | 0.34 | 18696.00% | 6877.00% | 34014.00% | 6.02% | 2.68 | 35.59% | 1.37% | 19.80% | 1.95% | 12.38 | 17.19 | 6.11 | 6.98 |
| NEM | Newmont Corporation | $130.00 | 141.86B | -13% | -58% | -65% | +46% | 19.87 | 4.20 | 6.28 | 9.59 | 16.00 | 4.56 | 64.33% | 60.85% | 31.62% | 22.47% | 28.14% | 12.63% | 0.01 | 60.23 | 1.72 | 1.46 | -0.51 | 12413.00% | 2216.00% | 14650.00% | 5.13% | 1.81 | 23.56% | 0.78% | 15.40% | 11.19% | 9.80 | 18.52 | 5.96 | 5.07 |
| SHW | The Sherwin-Williams Comp… | $362.59 | 89.84B | -29% | -60% | — | -71% | 34.16 | 19.08 | 3.72 | 23.22 | — | -11.85 | 48.94% | 16.14% | 10.90% | 59.39% | 16.88% | 10.37% | 3.16 | 8.11 | 0.87 | 0.43 | 3.26 | -265.00% | 206.00% | 2740.00% | 3.02% | 0.50 | 15.31% | 0.90% | 30.70% | 0.90% | 26.83 | 38.46 | 4.33 | 3.88 |
| WPM | Wheaton Precious Metals C… | $163.65 | 74.3B | -72% | -83% | -92% | -76% | 60.16 | 4.39 | 24.78 | 34.74 | — | 4.39 | 62.48% | 48.33% | 41.19% | 7.43% | 7.91% | 7.32% | 0.00 | 111.88 | 28.07 | 27.94 | -0.91 | -168.00% | 2644.00% | 39274.00% | 1.16% | 34.83 | 5.73% | 0.88% | 52.70% | 1.73% | 49.97 | 84.01 | 24.15 | 116.95 |
About Agnico Eagle Mines Limited
Agnico Eagle Mines Limited engages in the exploration, development, and production of mineral properties in Canada, Mexico, and Finland. It operates through Northern Business and Southern Business segments. The company primarily produces and sells gold deposits, as well as explores for silver, zinc, and copper deposits. Its flagship property is the LaRonde mine located in the Abitibi region of northwestern Quebec, Canada. As of December 31, 2021, the company's LaRonde mine had proven and probable mineral reserves of approximately 3.0 million ounces of gold. It is also involved in exploration activities in Europe, Latin America, and the United States. The company was incorporated in 1953 and is headquartered in Toronto, Canada.
- CEO
- Ammar Al-Joundi
- Employees
- 10.13K
- Beta
- 0.66
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($101.99 ÷ $183.56) − 1 = -44.44% (DCF, example).