Agnico Eagle Mines Limited
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-51.2% vs price
Base Case (Median)
-11.5% vs price
Bull Case (75th pct.)
2.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $49.55 | -73.8% | High (40%) |
| PE Comparable | $205.85 | 9.0% | Medium (25%) |
| Growth Trajectory DCF | $1564.62 | 728.8% | Medium (20%) |
| Graham Number | $113.52 | -39.9% | Medium (30%) |
| EV/EBITDA | $166.99 | -11.5% | Medium (20%) |
| EV/FCF | $179.36 | -5.0% | Medium (20%) |
| Earnings Power Value | $70.62 | -62.6% | Medium (50%) |
Based on 7 out of 8 methods, AEM appears fairly valued at the current price of $188.78. The base case fair value of $166.99 implies 11.5% 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.