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

Category: Major
Rating: 1.50   (Potential 2 Bagger as of 11/05/2016)
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 05/26/2017 USD 49.13 0.88 60.10 - 35.05 0
TSE:AEM 05/26/2017 CAD 66.1300 1.1300 78.3500 - 46.9100 716,877
Alert me when stock is updated

Don's Summary (from last analysis - 11/05/2016)

Agnico-Eagle Mines is a solid company with 20 million oz (2.5 gpt) of gold reserves and 47 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 $11.7 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 $730 million in cash, low cash costs, 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.

General Details

Financial 11/05/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $11,731.36M $11,310.22M 03/31/2017 $-421.14M
Total Assets: $7,172.88M $7,397.27M 03/31/2017 $224.39M
Total Liabilities: $2,714.41M $2,618.77M 03/31/2017 $-95.64M
Current Assets: $1,354.35M $1,493.57M 03/31/2017 $139.22M
Current Liabilities: $482.54M $420.35M 03/31/2017 $-62.19M
Total Debt: $1,209.75M $1,208.46M 03/31/2017 $-1.29M
Cash: $730.00M $930.33M 03/31/2017 $200.33M
Enterprise Value: $12,211.11M $11,588.35M 03/22/2337 $-622.76M
Cash Flow: $395.70M $354.48M never $-41.22M
Cash Flow Multiple: 29.65 31.91 never 2.26
Net Debt to Cash Flow Ratio: 1.21 0.78 never -0.43
Finance within 1 year: 11/05/2016 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 11/05/2016 0.00%
Misc 11/05/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $51.680 $49.130 16:05 on 05/26/2017 $-2.55
Shares Outstanding: 225,000,000 230,210,000 03/31/2017 5,210,000
Shares Fully Diluted: 227,000,000 230,210,000 03/31/2017 3,210,000
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 11/05/2016 n/a
Production (Gold Eq Oz.): (guess) 
1,600,000
(guess) 
1,600,000
11/05/2016 0
Production (Silver Eq Oz.): (guess) 
113,453,754
(guess) 
117,065,280
11/05/2016 3,611,526
Initial CapEx (Outstanding): n/a n/a 11/05/2016 n/a
Funding Option: n/a n/a 11/05/2016 n/a
Documentation: none PRODUCER 11/05/2016 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 11/05/2016
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 11/05/2016 0.00M
Measured & Indicated: 34.00M 34.00M 11/05/2016 0.00M
Inferred: 13.00M 13.00M 11/05/2016 0.00M
Reserves & Resources: 47.00M 47.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 18.00M 18.00M 11/05/2016 0.00M
Measured & Indicated: 28.08M 28.08M 11/05/2016 0.00M
Inferred: 5.85M 5.85M 11/05/2016 0.00M
Reserves & Resources: 33.93M 33.93M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
1,600,000oz.
(guess) 
1,600,000oz.
11/05/2016 0oz.
Cash Cost: $600 $600 11/05/2016 $0.00
Extra Operating Cost: $350 $350 11/05/2016 $0.00
Average Grade: 2.50 g/t 2.50 g/t 11/05/2016 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 11/05/2016 0.00%
F
U
T
U
R
E
Proven & Probable: 35.00M 35.00M 11/05/2016 0.00M
Annual Production: 2,500,000oz. 2,500,000oz. 11/05/2016 0oz.
Cash Cost: $700 $700 11/05/2016 $0
Extra Operating Cost: $350 $350 11/05/2016 $0
SILVER 11/05/2016
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 11/05/2016 0.00M
Measured & Indicated: n/a n/a 11/05/2016 0.00M
Inferred: n/a n/a 11/05/2016 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 11/05/2016 0.00M
Measured & Indicated: n/a n/a 11/05/2016 0.00M
Inferred: n/a n/a 11/05/2016 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 11/05/2016 $0.00
Extra Operating Cost: n/a n/a 11/05/2016 $0.00
Average Grade: n/a n/a 11/05/2016 n/a
Recovery Rate: n/a n/a 11/05/2016 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 11/05/2016 0.00M
Annual Production: n/a n/a 11/05/2016 n/a
Cash Cost: n/a n/a 11/05/2016 n/a
Extra Operating Cost: n/a n/a 11/05/2016 n/a

Property

Last Analysis Data  (11/05/2016)
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
11/05/2016
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 45.14M
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 40.63M
Maximum Profit (Gold): $4,451.58M $3,987.90M n/a $-463.68M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,451.58M $3,987.90M n/a $-463.68M
Max Profit / Current MCap: 0.379 0.353 n/a -0.027
Max Profit Per Share (Gold): $19.61 $17.32 n/a $-2.29
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $19.61 $17.32 n/a $-2.29
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $651.74 $628.35 n/a $-23.40
FD Mkt. Cap / Silver Eq.: $9.19 $8.59 n/a $-0.60
FD Mkt. Cap / Per Metal
as % Spot Price:
50.01% 49.61% n/a -0.39%
Measured &
Indicated
11/05/2016
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.): 34.00M 34.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 76.74M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 28.08M 28.08M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 63.38M
Maximum Profit (Gold): $6,944.46M $6,221.12M n/a $-723.34M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $6,944.46M $6,221.12M n/a $-723.34M
Max Profit / Current MCap: 0.592 0.550 n/a -0.042
Max Profit Per Share (Gold): $30.59 $27.02 n/a $-3.57
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $30.59 $27.02 n/a $-3.57
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $417.78 $402.79 n/a $-15.00
FD Mkt. Cap / Silver Eq.: $5.89 $5.51 n/a $-0.39
FD Mkt. Cap / Per Metal
as % Spot Price:
32.06% 31.80% n/a -0.25%

Reserves &
Resources
11/05/2016
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.): 47.00M 47.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 106.09M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 33.93M 33.93M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 76.59M
Maximum Profit (Gold): $8,391.23M $7,517.19M n/a $-874.04M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $8,391.23M $7,517.19M n/a $-874.04M
Max Profit / Current MCap: 0.715 0.665 n/a -0.051
Max Profit Per Share (Gold): $36.97 $32.65 n/a $-4.31
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $36.97 $32.65 n/a $-4.31
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $345.75 $333.34 n/a $-12.41
FD Mkt. Cap / Silver Eq.: $4.88 $4.56 n/a $-0.32
FD Mkt. Cap / Per Metal
as % Spot Price:
26.53% 26.32% n/a -0.21%

Future Valuation (Cash Flow & Totals)

Totals 11/05/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
C
U
R
R
E
N
T
R & R Valuation: $6,633.15M $6,445.85M n/a $-187.29M
Mkt. Cap: $11,731.36M $11,310.22M n/a $-421.14M
Annual Gold Production: (guess) 
1,600,000oz.
(guess) 
1,600,000oz.
11/05/2016 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: 12% 16% n/a 4%
Annual
Production
Gold: 2,500,000 oz. 2,500,000 oz. n/a 0 oz.
Silver: n/a n/a n/a n/a
Current FD
Mkt. Cap /
Gold Eq. Reserves: 335.18 323.15 n/a -12.03
Silver Eq. Reserves: 13.41 12.93 n/a -0.48
Gold Eq. Production: 4,692.54 4,524.09 n/a -168.46
Silver Eq. Production: 187.70 180.96 n/a -6.74
P&P
Reserves
(oz.)
Gold: 35.00M 35.00M 11/05/2016 n/a
Silver: n/a n/a 11/05/2016 n/a
Gold Eq.: 35.00M 35.00M 11/05/2016 n/a
Silver Eq.: 875.00M 875.00M 11/05/2016 n/a
P&P Reserves
per FD
Share (oz.)
Gold: 0.154 0.152 n/a -0.002
Silver: n/a n/a n/a n/a
Gold Eq.: 0.154 0.152 n/a -0.002
Silver Eq.: 3.855 3.801 n/a -0.054
Cash Flow 11/05/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Current: $395.70M $354.48M n/a $-41.22M
Current Multiple: 29.65 31.91 n/a 2.26
F
U
T
U
R
E
@ current prices: $379.95M $324.75M n/a $-55.20M
Multiple @ current prices: 30.88 34.83 n/a 3.95
Growth @ current prices: -3.98% -8.39% n/a -0.04
@ future prices: $2,175.00M $2,175.00M n/a $0.00M
Multiple @ future prices: 5.39 5.20 n/a -0.19
Growth @ future prices: 513.57% 513.57% n/a 0.64

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.     ×