Agnico Eagle Mines (AEM) Stock Forecast & Price Target
AEM$177.56-5.55 -3.03%
$89.91B
Market Cap
15.29
P/E
15.38
Forward P/E
77
Score
Agnico Eagle Mines (AEM) Stock Forecast & Price Target
AEM price $177.56 -5.55 -3.03%
- Ticker
- AEM
- Price
- $177.56
- Change
- -5.55 -3.03%
- Market cap ?
- $89.91B
- P/E ?
- 15.29
- Forward P/E ?
- 15.38
- Dividend yield ?
- 0.98%
- Beta ?
- 0.64
- Sector
- Basic Materials
- Industry
- Gold
- Stocklytics score
- 77
- Value
- 65
- Quality
- 92
- Growth
- 74
Stocklytics score rationale: value 65, quality 92, growth 74.
Financials
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| 2138232000 | 2242604000 | 2191221000 | 2494892000 | 3138113000 | 3869625000 | 5741162000 | 6626909000 | 8285753000 | 11907851000 |
Agnico Eagle Mines Limited is engaged in the discovery, growth, and operation of mineral sites across Canada, Mexico, and Finland. The company organizes its business into Northern and Southern segments. Primarily, it focuses on the extraction and sale of gold, while also exploring for deposits of silver, zinc, and copper. Its principal asset is the LaRonde mine, located in the Abitibi region of northwestern Quebec…
Fair value
AEM fair value $242.17. Price $177.56. Price is 27% below fair value.
Below fair value, around its usual discount.
Fair value is an estimate of what one share is worth if future cash flows arrive as modeled. It is not a forecast of the share price. How discounted cash flow works.
Calculated with a 10-year free-cash-flow discount. Starting free cash flow 4.50B. Growth 0.00%. When analyst earnings forecasts are available, free cash flow in those years is forecast earnings times the company's usual conversion of earnings into free cash flow, kept between 60% and 130%. Years with fewer than 3 analyst estimates are left out. Growth then fades in a straight line to terminal growth by year 10, starting from the last well-covered year's growth, or from the pace across those years when the final year slows sharply, kept between 0% and 20%. Without those forecasts, year-1 growth is analyst revenue growth for the next full fiscal year, or 5-year historical revenue growth when that forecast is missing, held for five years, then fading in a straight line to terminal growth by year 10. Terminal growth 3.00%. Discount rate 8.70% (beta 0.8). Beta is kept between 0.8 and 2.0, which on its own would make the discount rate 8.7% to 15.3%. The rate is then capped at 12%. A cap is used because a discount above 12% pushes higher-beta stocks further from the price. The discount rate stays at least 5 percentage points above terminal growth. Shares 506.36M. Net debt -2.54B. The earnings value is next-12-months earnings per share, or trailing earnings when that forecast is missing, times the median P/E of the company's industry. That median uses listed stocks worth at least $10 billion with a positive P/E of 100 or below, and the industry needs at least eight of them. Otherwise the sector median is used when that group also has at least eight, then the market median of those large companies. The multiple used is the lower of that median and 1.25 times the stock's own 10-year median P/E, then kept between 8 and 30. If the stock has no 10-year median, the peer median is kept between 8 and 30. Fair value is the average of the cash-flow value and the earnings value when both exist. Card and credit companies use the earnings value only, because changes in customer receivables distort free cash flow. Model uncertainty is high when fair value is more than 60% from the price, or when most of the cash-flow value sits after year 10.
Earnings
| Date | EPS actual | EPS estimate | Revenue | Revenue estimate |
|---|---|---|---|---|
| 2027-02-18 | — | 2.58 | — | 3.56B |
| 2026-10-28 | 2.61 | 2.47 | 3.53B | 3.51B |
| 2026-07-29 | 3.05 | 2.89 | 3.75B | 3.78B |
| 2026-04-30 | 3.40 | 3.19 | 4.10B | 3.95B |
| 2026-02-12 | 2.69 | 2.58 | 3.54B | 3.43B |
| 2025-10-29 | 2.16 | 1.76 | 3.03B | 3.41B |
| 2025-07-30 | 1.94 | 1.83 | 2.82B | 2.70B |
| 2025-04-24 | 1.53 | 1.39 | 2.47B | 2.49B |
| 2025-02-13 | 1.26 | 1.70 | 2.22B | 2.27B |
| 2024-10-30 | 1.14 | 1.02 | 2.17B | 2.32B |
| 2024-07-31 | 1.07 | 0.90 | 2.08B | 2.09B |
| 2024-04-25 | 0.76 | 0.60 | 1.82B | 1.72B |
| 2024-02-15 | 0.57 | 0.48 | 1.76B | 1.99B |
| 2023-10-25 | 0.44 | 0.46 | 1.64B | 1.66B |
| 2023-07-26 | 0.65 | 0.55 | 1.72B | 1.68B |
| 2023-04-27 | 0.57 | 0.50 | 1.51B | 1.49B |
| 2023-02-16 | 0.41 | 0.41 | 1.38B | 1.41B |
| 2022-10-26 | 0.52 | 0.43 | 1.45B | 1.43B |
| 2022-07-27 | 0.75 | 0.59 | 1.58B | 1.58B |
| 2022-04-28 | 0.61 | 0.36 | 1.33B | 1.27B |
| 2022-02-23 | 0.46 | 0.56 | 949.10M | 944.41M |
| 2021-10-27 | 0.60 | 0.61 | 983.82M | 1.25B |
| 2021-07-28 | 0.69 | 0.59 | 984.65M | 1.05B |
| 2021-04-29 | 0.67 | 0.60 | 949.62M | 825.38M |
| 2021-02-11 | 0.67 | 0.65 | 928.45M | 899.88M |
| 2020-10-28 | 0.78 | 0.68 | 980.61M | 836.40M |
| 2020-07-29 | 0.18 | 0.17 | 557.17M | 619.08M |
| 2020-04-30 | 0.23 | 0.18 | 671.88M | 525.82M |
| 2020-02-13 | 0.37 | 0.35 | 753.10M | 732.74M |
| 2019-10-23 | 0.37 | 0.27 | 682.96M | 498.38M |
| 2019-07-24 | 0.10 | 0.04 | 526.61M | 263.31M |
| 2019-04-25 | 0.14 | 0.06 | 532.22M | 439.08M |
| 2019-02-14 | 0.14 | 0.03 | 537.82M | 115.25M |
| 2018-10-24 | 0.01 | 0.00 | 518.68M | 2.07B |
| 2018-07-25 | 0.01 | 0.08 | 556.28M | 4.45B |
| 2018-04-26 | 0.15 | 0.17 | 578.43M | 655.52M |
| 2018-02-14 | 0.21 | 0.19 | 565.25M | 511.46M |
| 2017-10-25 | 0.29 | 0.16 | 580.01M | 403.73M |
| 2017-07-26 | 0.24 | 0.15 | 549.88M | 343.69M |
| 2017-04-27 | 0.28 | 0.11 | 547.46M | 215.09M |
Dividends
Yield 0.99%. Payout ratio 13.28%. Frequency Quarterly.
Safety score 91/100 · Safe. Payout ratio is 13% of earnings. Dividends use less than 40% of free cash flow. Dividends were paid in 45 separate years. Yield is 1.0%, which is modest.
| Ex-date | Dividend | Record | Payment | Frequency |
|---|---|---|---|---|
| 2026-09-01 | $0.45 | 2026-09-01 | 2026-09-15 | Quarterly |
| 2026-06-01 | $0.45 | 2026-06-01 | 2026-06-15 | Quarterly |
| 2026-03-02 | $0.45 | 2026-03-02 | 2026-03-16 | Quarterly |
| 2025-12-01 | $0.40 | 2025-12-01 | 2025-12-15 | Quarterly |
| 2025-09-02 | $0.40 | 2025-09-02 | 2025-09-15 | Quarterly |
| 2025-05-30 | $0.40 | 2025-05-30 | 2025-06-16 | Quarterly |
| 2025-02-28 | $0.40 | 2025-02-28 | 2025-03-14 | Quarterly |
| 2024-11-29 | $0.40 | 2024-11-29 | 2024-12-16 | Quarterly |
| 2024-08-30 | $0.40 | 2024-08-30 | 2024-09-16 | Quarterly |
| 2024-05-31 | $0.40 | 2024-05-31 | 2024-06-14 | Quarterly |
| 2024-02-29 | $0.40 | 2024-03-01 | 2024-03-15 | Quarterly |
| 2023-11-30 | $0.40 | 2023-12-01 | 2023-12-15 | Quarterly |
| 2023-08-31 | $0.40 | 2023-09-01 | 2023-09-15 | Quarterly |
| 2023-05-31 | $0.40 | 2023-06-01 | 2023-06-15 | Quarterly |
| 2023-02-28 | $0.40 | 2023-03-01 | 2023-03-15 | Quarterly |
| 2022-11-30 | $0.40 | 2022-12-01 | 2022-12-15 | Quarterly |
| 2022-08-31 | $0.40 | 2022-09-01 | 2022-09-15 | Quarterly |
| 2022-05-31 | $0.40 | 2022-06-01 | 2022-06-15 | Quarterly |
| 2022-03-04 | $0.40 | 2022-03-07 | 2022-03-15 | Quarterly |
| 2021-11-30 | $0.35 | 2021-12-01 | 2021-12-15 | Quarterly |
| 2021-08-31 | $0.35 | 2021-09-01 | 2021-09-15 | Quarterly |
| 2021-05-28 | $0.35 | 2021-06-01 | 2021-06-15 | Quarterly |
| 2021-02-26 | $0.35 | 2021-03-01 | 2021-03-22 | Quarterly |
| 2020-11-24 | $0.35 | 2020-11-25 | 2020-12-15 | Quarterly |
| 2020-08-28 | $0.20 | 2020-08-31 | 2020-09-15 | Quarterly |
| 2020-05-29 | $0.20 | 2020-06-01 | 2020-06-15 | Quarterly |
| 2020-02-27 | $0.20 | 2020-02-28 | 2020-03-16 | Quarterly |
| 2019-11-26 | $0.17 | 2019-11-27 | 2019-12-16 | Quarterly |
| 2019-08-29 | $0.12 | 2019-08-30 | 2019-09-16 | Quarterly |
| 2019-05-30 | $0.12 | 2019-05-31 | 2019-06-14 | Quarterly |
| 2019-02-28 | $0.12 | 2019-03-01 | 2019-03-15 | Quarterly |
| 2018-11-29 | $0.11 | 2018-11-30 | 2018-12-14 | Quarterly |
| 2018-08-30 | $0.11 | 2018-08-31 | 2018-09-14 | Quarterly |
| 2018-05-31 | $0.11 | 2018-06-01 | 2018-06-15 | Quarterly |
| 2018-02-28 | $0.11 | 2018-03-01 | 2018-03-15 | Quarterly |
| 2017-11-30 | $0.11 | 2017-12-01 | 2017-12-15 | Quarterly |
| 2017-08-30 | $0.10 | 2017-09-01 | 2017-09-15 | Quarterly |
| 2017-05-30 | $0.10 | 2017-06-01 | 2017-06-15 | Quarterly |
| 2017-02-27 | $0.10 | 2017-03-01 | 2017-03-15 | Quarterly |
| 2016-11-29 | $0.10 | 2016-12-01 | 2016-12-15 | Quarterly |
| 2016-08-30 | $0.10 | 2016-09-01 | 2016-09-15 | Quarterly |
| 2016-05-27 | $0.08 | 2016-06-01 | 2016-06-15 | Quarterly |
| 2016-02-26 | $0.08 | 2016-03-01 | 2016-03-15 | Quarterly |
| 2015-11-27 | $0.08 | 2015-12-01 | 2015-12-15 | Quarterly |
| 2015-08-28 | $0.08 | 2015-09-01 | 2015-09-15 | Quarterly |
| 2015-05-28 | $0.08 | 2015-06-01 | 2015-06-15 | Quarterly |
| 2015-02-26 | $0.08 | 2015-03-02 | 2015-03-16 | Quarterly |
| 2014-11-28 | $0.08 | 2014-12-01 | 2014-12-15 | Quarterly |
| 2014-08-28 | $0.08 | 2014-09-02 | 2014-09-16 | Quarterly |
| 2014-05-29 | $0.08 | 2014-06-02 | 2014-06-16 | Quarterly |
| 2014-02-27 | $0.08 | 2014-03-03 | 2014-03-17 | Quarterly |
| 2013-11-27 | $0.22 | 2013-12-02 | 2013-12-16 | Quarterly |
| 2013-08-29 | $0.22 | 2013-09-03 | 2013-09-17 | Quarterly |
| 2013-05-30 | $0.22 | 2013-06-03 | 2013-06-17 | Quarterly |
| 2013-02-27 | $0.22 | 2013-03-01 | 2013-03-15 | Quarterly |
| 2012-11-29 | $0.20 | 2012-12-03 | 2012-12-17 | Quarterly |
| 2012-08-30 | $0.20 | 2012-09-04 | 2012-09-17 | Quarterly |
| 2012-05-30 | $0.20 | 2012-06-01 | 2012-06-15 | Quarterly |
| 2012-02-28 | $0.20 | 2012-03-01 | 2012-03-15 | Quarterly |
| 2011-11-29 | $0.16 | 2011-12-01 | 2011-12-15 | Quarterly |
| 2011-08-30 | $0.16 | 2011-09-01 | 2011-09-15 | Quarterly |
| 2011-05-27 | $0.16 | 2011-06-01 | 2011-06-15 | Quarterly |
| 2011-02-25 | $0.16 | 2011-03-01 | 2011-03-15 | Annual |
| 2010-03-10 | $0.18 | 2010-03-12 | 2010-03-26 | Annual |
| 2009-03-11 | $0.18 | 2009-03-13 | 2009-03-27 | Annual |
| 2008-03-12 | $0.18 | 2008-03-14 | 2008-03-28 | Annual |
| 2007-01-10 | $0.12 | 2007-01-15 | 2007-01-29 | Annual |
| 2006-02-28 | $0.03 | 2006-03-02 | 2006-03-23 | Annual |
| 2005-03-03 | $0.03 | 2005-03-07 | 2005-03-15 | Annual |
| 2004-03-03 | $0.03 | 2004-03-05 | 2004-03-15 | Annual |
| 2003-03-04 | $0.03 | 2003-03-06 | 2003-03-14 | Annual |
| 2002-03-04 | $0.02 | 2002-03-06 | 2002-03-14 | Annual |
| 2001-03-02 | $0.02 | 2001-03-06 | 2001-03-13 | Annual |
| 2000-02-14 | $0.02 | 2000-02-16 | 2000-02-25 | Annual |
| 1999-01-19 | $0.02 | 1999-01-15 | 1999-01-26 | Irregular |
| 1999-01-13 | $0.02 | — | — | Annual |
| 1998-01-02 | $0.02 | 1998-01-06 | 1998-01-27 | Annual |
| 1997-01-03 | $0.10 | 1997-01-07 | 1997-01-28 | Annual |
| 1996-01-05 | $0.10 | 1996-01-09 | 1996-01-23 | Annual |
| 1995-01-04 | $0.10 | 1995-01-10 | 1995-01-24 | Special |
Insider trades
| Date | Insider | Action | Shares | Price | Value |
|---|---|---|---|---|---|
| No data yet. | |||||
Institutional holders
Latest filed quarter: Q2 2026.
Institutions holding: 1.13K, holders -57 vs prior quarter. Ownership 63.05%.
| Holder | Shares | Change | Change % | Value |
|---|---|---|---|---|
| VAN ECK ASSOCIATES CORP | 20.01M | -1.20M | -5.66% | 3.10B |
| CAPITAL WORLD INVESTORS | 19.72M | -1.90M | -8.79% | 3.06B |
| ROYAL BANK OF CANADA | 15.48M | 15.06M | +3592.63% | 2.40B |
| VANGUARD CAPITAL MANAGEMENT LLC | 14.18M | 447.53K | +3.26% | 2.20B |
| FMR LLC | 13.89M | -5.69M | -29.06% | 2.16B |
| MACKENZIE FINANCIAL CORP | 8.92M | 77.53K | +0.88% | 1.97B |
| MASSACHUSETTS FINANCIAL SERVICES CO /MA/ | 11.92M | 55.73K | +0.47% | 1.92B |
| BANK OF MONTREAL /CAN/ | 11.60M | 1.23M | +11.85% | 1.80B |
| DEUTSCHE BANK AG\ | 8.78M | 51.46K | +0.59% | 1.36B |
| NORGES BANK | 8.44M | 8.44M | New | 1.31B |
| FIL LTD | 7.66M | -4.96M | -39.32% | 1.19B |
| TD ASSET MANAGEMENT INC | 6.58M | -3.18M | -32.57% | 1.02B |
| GEODE CAPITAL MANAGEMENT, LLC | 6.00M | 693.64K | +13.08% | 967.74M |
| CONNOR, CLARK & LUNN INVESTMENT MANAGEMENT LTD. | 6.00M | 245.74K | +4.27% | 927.60M |
| BANK OF AMERICA CORP /DE/ | 5.44M | 194.89K | +3.71% | 844.10M |
| FIRST EAGLE INVESTMENT MANAGEMENT, LLC | 5.19M | -419 | -0.01% | 806.00M |
| CIBC ASSET MANAGEMENT INC | 4.93M | 573.28K | +13.15% | 768.03M |
| CIBC WORLD MARKET INC. | 4.57M | 407.31K | +9.79% | 709.32M |
| VANGUARD FIDUCIARY TRUST CO | 4.52M | 128.08K | +2.92% | 701.63M |
| 1832 ASSET MANAGEMENT L.P. | 4.02M | 102.48K | +2.62% | 623.74M |
| MANUFACTURERS LIFE INSURANCE COMPANY, THE | 3.92M | -170.81K | -4.17% | 608.05M |
| NATIONAL BANK OF CANADA /FI/ | 3.92M | 259.38K | +7.08% | 606.14M |
| DZ BANK AG DEUTSCHE ZENTRAL GENOSSENSCHAFTS BANK, FRANKFURT AM MAIN | 3.81M | -433.65K | -10.22% | 591.34M |
| TD WATERHOUSE CANADA INC. | 3.52M | -145.71K | -3.97% | 546.72M |
| CANADA PENSION PLAN INVESTMENT BOARD | 3.44M | -100.99K | -2.85% | 533.75M |
Forecast
Consensus Buy from 23 analysts. Average price target $216.17, +21.7% versus the current price. Low $170.00. High $260.00.
Insights · Dividends · Forecast · Financials · Learn