Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Major
Rating: 1.50   (Potential 2 Bagger as of 09/08/2017)
Risk: Moderate
Agnico Eagle Mines Ltd
www: www.agnico-eagle.com     email: info@agnico-eagle.com

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price Change 52 Wk Range Volume
NYSE:AEM 09/19/2017 USD 47.16 -0.09 57.35 - 35.05 862,316
TSE:AEM 09/19/2017 CAD 57.9100 -0.1400 74.5700 - 46.9100 525,923
Alert me when stock is updated

Don's Summary (from last analysis - 09/08/2017)

Agnico-Eagle Mines is a solid company with 20 million oz (2.5 gpt) of gold reserves and 50 million oz of gold resources. Growth will be steady, but nothing to get excited about. They could under-perform in the major category, because they are already pricey. With a $11.8 billion FD market cap, they are not going to explode in value. They are one of the better majors, and will likely double or perhaps triple in value in the long term as gold prices rise.

This is a strong company with $1 billion in cash, low cash costs ($550 per oz), and excellent cash flow. The only red flag for this stock is their debt at $1.2 billion. However, with a 6% to 8% interest rate on mostly very long term debt (due after 2020), their annual interest expense is only about $80 million per year, which is manageable.

One thing I like about them is they are focused on growth, plus they have very little exposure to base metals. About 95% of revenue comes from gold. Plus, the location of their mines is in good locations (Canada, USA, and Mexico). It's probably a good dividend stock for the long term, after gold prices rise.

General Details

Financial 09/08/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $12,130.86M $11,224.08M 09/08/2017 $-906.78M
Total Assets: $7,695.04M $7,695.04M 09/08/2017 $0.00M
Total Liabilities: $2,844.62M $2,844.62M 09/08/2017 $0.00M
Current Assets: $1,686.75M $1,686.75M 09/08/2017 $0.00M
Current Liabilities: $347.71M $347.71M 09/08/2017 $0.00M
Total Debt: $1,376.80M $1,376.80M 09/08/2017 $0.00M
Cash: $1,080.45M $1,080.45M 09/08/2017 $0.00M
Enterprise Value: $12,427.21M $11,520.43M 01/26/2335 $-906.78M
Cash Flow: $445.09M $402.08M never $-43.01M
Cash Flow Multiple: 27.25 27.92 never 0.66
Net Debt to Cash Flow Ratio: 0.67 0.74 never 0.07
Finance within 1 year: 09/08/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 09/08/2017 0.00%
Misc 09/08/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $50.970 $47.160 13:09 on 09/19/2017 $-3.81
Shares Outstanding: 232,000,000 232,000,000 09/08/2017 0
Shares Fully Diluted: 238,000,000 238,000,000 09/08/2017 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 09/08/2017 n/a
Production (Gold Eq Oz.): (guess) 
1,600,000
(guess) 
1,600,000
09/08/2017 0
Production (Silver Eq Oz.): (guess) 
119,835,464
(guess) 
121,555,427
09/08/2017 1,719,962
Initial CapEx (Outstanding): n/a n/a 09/08/2017 n/a
Funding Option: n/a n/a 09/08/2017 n/a
Documentation: none PRODUCER 09/08/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 09/08/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 20.00M 20.00M 09/08/2017 0.00M
Measured & Indicated: 35.00M 35.00M 09/08/2017 0.00M
Inferred: 15.00M 15.00M 09/08/2017 0.00M
Reserves & Resources: 50.00M 50.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 18.00M 18.00M 09/08/2017 0.00M
Measured & Indicated: 28.80M 28.80M 09/08/2017 0.00M
Inferred: 6.75M 6.75M 09/08/2017 0.00M
Reserves & Resources: 35.55M 35.55M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
1,600,000oz.
(guess) 
1,600,000oz.
09/08/2017 0oz.
Cash Cost: $600 $600 09/08/2017 $0.00
Extra Operating Cost: $350 $350 09/08/2017 $0.00
Average Grade: 2.50 g/t 2.50 g/t 09/08/2017 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 09/08/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 35.00M 35.00M 09/08/2017 0.00M
Annual Production: 2,000,000oz. 2,000,000oz. 09/08/2017 0oz.
Cash Cost: $700 $700 09/08/2017 $0
Extra Operating Cost: $350 $350 09/08/2017 $0
SILVER 09/08/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: n/a n/a 09/08/2017 0.00M
Measured & Indicated: n/a n/a 09/08/2017 0.00M
Inferred: n/a n/a 09/08/2017 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 09/08/2017 0.00M
Measured & Indicated: n/a n/a 09/08/2017 0.00M
Inferred: n/a n/a 09/08/2017 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 09/08/2017 $0.00
Extra Operating Cost: n/a n/a 09/08/2017 $0.00
Average Grade: n/a n/a 09/08/2017 n/a
Recovery Rate: n/a n/a 09/08/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 09/08/2017 0.00M
Annual Production: n/a n/a 09/08/2017 n/a
Cash Cost: n/a n/a 09/08/2017 n/a
Extra Operating Cost: n/a n/a 09/08/2017 n/a

Property

Last Analysis Data  (09/08/2017)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Quebec, Canada Goldex 100% n/a n/a n/a
Production Quebec, Canada Lapa 100% n/a n/a n/a
Production Quebec, Canada LaRonde 100% n/a n/a n/a
Production Nunavut, Canada Meadowbank open pit 100% n/a n/a n/a
Production Nunavut, Canada Meadowbank underground 100% n/a n/a n/a
Production Northern Finland, Finland Kittila open pit 100% n/a n/a n/a
Production Northern Finland, Finland Kittila underground 100% n/a n/a n/a
Production Chihuahua State, Mexico Pinos Altos open pit 100% n/a n/a n/a
Production Chihuahua State, Mexico Pinos Altos underground 100% n/a n/a n/a
Development Nunavut, Canada Meliadine open pit 100% n/a n/a n/a
Development Nunavut, Canada Meliadine underground 100% n/a n/a n/a
Development Hermosillo, Mexico La India 100% n/a n/a n/a
Exploration Quebec, Canada Bousquet open pit 100% n/a n/a n/a
Exploration Quebec, Canada Bousquet underground 100% n/a n/a n/a
Exploration Canada Ellison 100% n/a n/a n/a
Exploration Canada Swanson 100% n/a n/a n/a
Exploration Prince George, Bc, Canada Wildcat 100% n/a n/a n/a
Exploration Finland Kuotko 100% n/a n/a n/a
Exploration Finland Kylmakangas 100% n/a n/a n/a
Exploration Chihuahua, Mexico Chinipas 100% n/a n/a n/a
Exploration Guadalajara, Mexico Coyote 100% n/a n/a show
3% NSR
Exploration Sonora, Mexico El Antimonio 100% (guess) n/a n/a n/a
Exploration Mexico El Barqueno 100% (guess) n/a n/a show
Early exploration. Appears to be a large high grade surface mine.

Acquired Cayden Resources in 2014.
Exploration Jalisco, Mexico El Barqueno 100% (guess) 46,000 n/a show
Early exploration. Very large property. Large high grade mineralization of high grade veins. Strike of about 900 hectars or 2200 acres.
Exploration Sonora, Mexico El Jabili 100% (guess) n/a n/a n/a
Exploration Guadalajara, Mexico El Rayo 100% 10,000 n/a show
35 million oz silver deposit. Early exploration.

Appear to want to develop this project on their own.
Exploration Queretaro, Mexico Gavilan 100% n/a n/a n/a
Exploration Sierra Madre, Mexico La Juliana 100% (guess) n/a n/a n/a
Exploration Guadalajara, Mexico La Torgula 49% n/a n/a show
JV, they are not the operator.
Exploration Morelos Sur, Mexico Las calles 100% (guess) 124 Open Pit show
2-3 million oz deposit (my guess) between two large Gold Corp open pits. Likely to be worth $50+ million in a sale to Gold Corp.

They say they won't sell it for less than $50 million.
Exploration Michoacan, Mexico Margarita 100% n/a n/a n/a
Exploration Mexico City, Mexico Morelos Sur 100% (guess) 14,500 Open Pit show
Early exploration. Looks like a very big deposit.

La Magnentita deposit looks big. No drilling yet, but potentially 1200 acres of mineralization.
Exploration San Luis Potosi, Mexico Pena Grande 100% n/a n/a n/a
Exploration Guadalajara, Mexico Quila 100% n/a n/a n/a
Exploration Pachuca, Mexico Santuario 100% n/a n/a n/a
Exploration Mexico Victoria 100% n/a n/a show
3% NSR
Exploration Battle Mountain, Nevada, USA Blackpoint 100% (guess) n/a n/a n/a
Exploration Tok, USA Delta 100% n/a n/a n/a
Exploration Nevada, USA Quartz Mountain 60% (guess) n/a n/a show
4 Projects, all early exploration.
Total Land Package Size (ha): 70,624  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Quebec, Canada Goldex 100% n/a n/a n/a
Production Quebec, Canada Lapa 100% n/a n/a n/a
Production Quebec, Canada LaRonde 100% n/a n/a n/a
Production Nunavut, Canada Meadowbank open pit 100% n/a n/a n/a
Production Nunavut, Canada Meadowbank underground 100% n/a n/a n/a
Production Northern Finland, Finland Kittila open pit 100% n/a n/a n/a
Production Northern Finland, Finland Kittila underground 100% n/a n/a n/a
Production Chihuahua State, Mexico Pinos Altos open pit 100% n/a n/a n/a
Production Chihuahua State, Mexico Pinos Altos underground 100% n/a n/a n/a
Development Nunavut, Canada Meliadine open pit 100% n/a n/a n/a
Development Nunavut, Canada Meliadine underground 100% n/a n/a n/a
Development Hermosillo, Mexico La India 100% n/a n/a n/a
Exploration Quebec, Canada Bousquet open pit 100% n/a n/a n/a
Exploration Quebec, Canada Bousquet underground 100% n/a n/a n/a
Exploration Canada Ellison 100% n/a n/a n/a
Exploration Canada Swanson 100% n/a n/a n/a
Exploration Prince George, Bc, Canada Wildcat 100% n/a n/a n/a
Exploration Finland Kuotko 100% n/a n/a n/a
Exploration Finland Kylmakangas 100% n/a n/a n/a
Exploration Chihuahua, Mexico Chinipas 100% n/a n/a n/a
Exploration Guadalajara, Mexico Coyote 100% n/a n/a show
3% NSR
Exploration Sonora, Mexico El Antimonio 100% (guess) n/a n/a n/a
Exploration Mexico El Barqueno 100% (guess) n/a n/a show
Early exploration. Appears to be a large high grade surface mine.

Acquired Cayden Resources in 2014.
Exploration Jalisco, Mexico El Barqueno 100% (guess) 46,000 n/a show
Early exploration. Very large property. Large high grade mineralization of high grade veins. Strike of about 900 hectars or 2200 acres.
Exploration Sonora, Mexico El Jabili 100% (guess) n/a n/a n/a
Exploration Guadalajara, Mexico El Rayo 100% 10,000 n/a show
35 million oz silver deposit. Early exploration.

Appear to want to develop this project on their own.
Exploration Queretaro, Mexico Gavilan 100% n/a n/a n/a
Exploration Sierra Madre, Mexico La Juliana 100% (guess) n/a n/a n/a
Exploration Guadalajara, Mexico La Torgula 49% n/a n/a show
JV, they are not the operator.
Exploration Morelos Sur, Mexico Las calles 100% (guess) 124 Open Pit show
2-3 million oz deposit (my guess) between two large Gold Corp open pits. Likely to be worth $50+ million in a sale to Gold Corp.

They say they won't sell it for less than $50 million.
Exploration Michoacan, Mexico Margarita 100% n/a n/a n/a
Exploration Mexico City, Mexico Morelos Sur 100% (guess) 14,500 Open Pit show
Early exploration. Looks like a very big deposit.

La Magnentita deposit looks big. No drilling yet, but potentially 1200 acres of mineralization.
Exploration San Luis Potosi, Mexico Pena Grande 100% n/a n/a n/a
Exploration Guadalajara, Mexico Quila 100% n/a n/a n/a
Exploration Pachuca, Mexico Santuario 100% n/a n/a n/a
Exploration Mexico Victoria 100% n/a n/a show
3% NSR
Exploration Battle Mountain, Nevada, USA Blackpoint 100% (guess) n/a n/a n/a
Exploration Tok, USA Delta 100% n/a n/a n/a
Exploration Nevada, USA Quartz Mountain 60% (guess) n/a n/a show
4 Projects, all early exploration.
Total Land Package Size (ha): 70,624  

Profitability (by resource)

Proven &
Probable
09/08/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 20.00M 20.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 21.50M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 18.00M 18.00M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 19.35M
Maximum Profit (Gold): $5,007.24M $4,523.40M n/a $-483.84M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $5,007.24M $4,523.40M n/a $-483.84M
Max Profit / Current MCap: 0.413 0.403 n/a -0.010
Max Profit Per Share (Gold): $21.04 $19.01 n/a $-2.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $21.04 $19.01 n/a $-2.03
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $673.94 $623.56 n/a $-50.38
FD Mkt. Cap / Silver Eq.: $9.00 $8.21 n/a $-0.79
FD Mkt. Cap / Per Metal
as % Spot Price:
50.02% 47.64% n/a -2.38%
Measured &
Indicated
09/08/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 35.00M 35.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 37.62M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 28.80M 28.80M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 30.96M
Maximum Profit (Gold): $8,011.58M $7,237.44M n/a $-774.14M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $8,011.58M $7,237.44M n/a $-774.14M
Max Profit / Current MCap: 0.660 0.645 n/a -0.016
Max Profit Per Share (Gold): $33.66 $30.41 n/a $-3.25
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $33.66 $30.41 n/a $-3.25
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $421.21 $389.73 n/a $-31.49
FD Mkt. Cap / Silver Eq.: $5.62 $5.13 n/a $-0.49
FD Mkt. Cap / Per Metal
as % Spot Price:
31.26% 29.77% n/a -1.49%

Reserves &
Resources
09/08/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 50.00M 50.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 53.75M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 35.55M 35.55M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 38.22M
Maximum Profit (Gold): $9,889.30M $8,933.72M n/a $-955.58M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $9,889.30M $8,933.72M n/a $-955.58M
Max Profit / Current MCap: 0.815 0.796 n/a -0.019
Max Profit Per Share (Gold): $41.55 $37.54 n/a $-4.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $41.55 $37.54 n/a $-4.02
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $341.23 $315.73 n/a $-25.51
FD Mkt. Cap / Silver Eq.: $4.56 $4.16 n/a $-0.40
FD Mkt. Cap / Per Metal
as % Spot Price:
25.33% 24.12% n/a -1.21%

Future Valuation (Cash Flow & Totals)

Totals 09/08/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
C
U
R
R
E
N
T
R & R Valuation: $7,185.01M $6,980.24M n/a $-204.77M
Mkt. Cap: $12,130.86M $11,224.08M n/a $-906.78M
Annual Gold Production: (guess) 
1,600,000oz.
(guess) 
1,600,000oz.
09/08/2017 0oz.
Annual Silver Production: n/a n/a 0oz.
F

U

T

U

R

E
FD Mkt. Cap: $13,125.00M $13,125M n/a $0M
FD Mkt. Cap Growth: 8% 17% n/a 9%
Annual
Production
Gold: 2,000,000 oz. 2,000,000 oz. n/a 0 oz.
Silver: n/a n/a n/a n/a
Current FD
Mkt. Cap /
Gold Eq. Reserves: 346.60 320.69 n/a -25.91
Silver Eq. Reserves: 13.86 12.83 n/a -1.04
Gold Eq. Production: 6,065.43 5,612.04 n/a -453.39
Silver Eq. Production: 242.62 224.48 n/a -18.14
P&P
Reserves
(oz.)
Gold: 35.00M 35.00M 09/08/2017 n/a
Silver: n/a n/a 09/08/2017 n/a
Gold Eq.: 35.00M 35.00M 09/08/2017 n/a
Silver Eq.: 875.00M 875.00M 09/08/2017 n/a
P&P Reserves
per FD
Share (oz.)
Gold: 0.147 0.147 n/a n/a
Silver: n/a n/a n/a n/a
Gold Eq.: 0.147 0.147 n/a n/a
Silver Eq.: 3.676 3.676 n/a n/a
Cash Flow 09/08/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Current: $445.09M $402.08M n/a $-43.01M
Current Multiple: 27.25 27.92 n/a 0.66
F
U
T
U
R
E
@ current prices: $356.88M $310.80M n/a $-46.08M
Multiple @ current prices: 33.99 36.11 n/a 2.12
Growth @ current prices: -19.82% -22.70% n/a -0.03
@ future prices: $1,740.00M $1,740.00M n/a $0.00M
Multiple @ future prices: 6.97 6.45 n/a -0.52
Growth @ future prices: 332.75% 332.75% n/a 0.42

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×