Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
AGNICO EAGLE MINES LTD
Bear Case (25th pct.)
-40.6% vs price
Base Case (Median)
-19.2% vs price
Bull Case (75th pct.)
-8.0% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $140.02 | -23.9% | High (40%) |
| PE Comparable | $157.22 | -14.6% | Medium (25%) |
| Graham Number | $99.16 | -46.1% | Medium (30%) |
| EV/EBITDA | $173.32 | -5.8% | Medium (20%) |
| EV/FCF | $180.45 | -1.9% | Medium (20%) |
| Earnings Power Value | $69.35 | -62.3% | Medium (50%) |
Based on 6 out of 7 methods, AEM appears overvalued at the current price of $183.99. The base case fair value of $148.62 implies 19.2% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.