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

Category: Major
Rating & Risk: Login to view
Agnico Eagle Mines Ltd
www: www.agnico-eagle.com     email: info@agnico-eagle.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NYSE:AEM USD
TSE:AEM CAD

Description

Agnico Eagle Mines Ltd are a gold focused major with nine producing mines in Canada, Finland and Mexico, three mines in development in Canada and Mexico and exploration properties. They have approximately 50Moz. of gold in the reserves and resources category of which 35Moz. are in the measured and indicated category. They have a market capitalisation of ~$12976.8M which is a rise of roughly 45% over the last nine months. As of 10/14/2018 they have ~$1,735M debt and ~$720M cash. They have 234M shares outstanding and trade on the New York Stock Exchange and the Toronto Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 10/14/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $8,947.20M $12,976.80M 10/14/2018 $4,029.60M
Total Assets: $8,200.00M $8,200.00M 10/14/2018 $0.00M
Total Liabilities: $3,300.00M $3,300.00M 10/14/2018 $0.00M
Current Assets: $1,500.00M $1,500.00M 10/14/2018 $0.00M
Current Liabilities: $370.00M $370.00M 10/14/2018 $0.00M
Total Debt: $1,735.00M $1,735.00M 10/14/2018 $0.00M
Cash: $720.00M $720.00M 10/14/2018 $0.00M
Enterprise Value: $9,962.20M $13,991.80M 05/19/2413 $4,029.60M
Cash Flow: $299.60M $552.50M never $252.90M
Cash Flow Multiple: 29.86 23.49 never -6.38
Net Debt to
Cash Flow Ratio:		 3.39 1.84 never -1.55
Finance within 1 year: 10/14/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 10/14/2018 0.00%
Misc 10/14/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 234,000,000 234,000,000 10/14/2018 0
Shares (FD): 240,000,000 240,000,000 10/14/2018 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 10/14/2018 n/a
Production (Gold Eq Oz.): (guess) 
1,600,000		 (guess) 
1,600,000		 10/14/2018 0
Production (Silver Eq Oz.): (guess) 
133,607,682		 (guess) 
140,809,756		 10/14/2018 7,202,074
Initial CapEx (Outstanding): n/a n/a 10/14/2018 n/a
Funding Option: n/a n/a 10/14/2018 n/a
Documentation: none PRODUCER 10/14/2018 n/a
Value Adjustment: 100% 100% never 0%

Resource Data

GOLD 10/14/2018
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 10/14/2018 0.00M
Measured & Indicated: 35.00M 35.00M 10/14/2018 0.00M
Inferred: 15.00M 15.00M 10/14/2018 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 10/14/2018 0.00M
Measured & Indicated: 28.80M 28.80M 10/14/2018 0.00M
Inferred: 6.75M 6.75M 10/14/2018 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.		 10/14/2018 0oz.
Cash Cost: $600 $600 10/14/2018 $0.00
Extra Operating Cost: $350 $350 10/14/2018 $0.00
Average Grade: 2.50 g/t 2.50 g/t 10/14/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 10/14/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: 35.00M 35.00M 10/14/2018 0.00M
Annual Production: 2,000,000oz. 2,000,000oz. 10/14/2018 0oz.
Cash Cost: $700 $700 10/14/2018 $0
Extra Operating Cost: $350 $350 10/14/2018 $0
SILVER 10/14/2018
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 10/14/2018 0.00M
Measured & Indicated: n/a n/a 10/14/2018 0.00M
Inferred: n/a n/a 10/14/2018 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 10/14/2018 0.00M
Measured & Indicated: n/a n/a 10/14/2018 0.00M
Inferred: n/a n/a 10/14/2018 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 10/14/2018 $0.00
Extra Operating Cost: n/a n/a 10/14/2018 $0.00
Average Grade: n/a n/a 10/14/2018 n/a
Recovery Rate: n/a n/a 10/14/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 10/14/2018 0.00M
Annual Production: n/a n/a 10/14/2018 n/a
Cash Cost: n/a n/a 10/14/2018 n/a
Extra Operating Cost: n/a n/a 10/14/2018 n/a

Property

Last Analysis Data  (10/14/2018)
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		 10/14/2018
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 90.03M
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 81.02M
Maximum Profit (Gold): $6,741.00M $12,431.16M n/a $5,690.16M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $6,741.00M $12,431.16M n/a $5,690.16M
Max Profit / Current MCap: 0.753 0.958 n/a 0.205
Max Profit Per Share (Gold): $28.09 $51.80 n/a $23.71
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $28.09 $51.80 n/a $23.71
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $497.07 $720.93 n/a $223.87
FD Mkt. Cap / Silver Eq.: $5.95 $8.19 n/a $2.24
FD Mkt. Cap / Per Metal
as % Spot Price:		 40.83% 49.95% n/a 9.12%
Measured &
Indicated		 10/14/2018
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 157.55M
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 129.64M
Maximum Profit (Gold): $10,785.60M $19,889.86M n/a $9,104.26M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $10,785.60M $19,889.86M n/a $9,104.26M
Max Profit / Current MCap: 1.205 1.533 n/a 0.327
Max Profit Per Share (Gold): $44.94 $82.87 n/a $37.93
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $44.94 $82.87 n/a $37.93
Total Free Profit Per Share: $7.66 $28.80 n/a $21.14
FD Mkt. Cap / Gold Eq.: $310.67 $450.58 n/a $139.92
FD Mkt. Cap / Silver Eq.: $3.72 $5.12 n/a $1.40
FD Mkt. Cap / Per Metal
as % Spot Price:		 25.52% 31.22% n/a 5.70%

Reserves &
Resources		 10/14/2018
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 225.06M
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 160.02M
Maximum Profit (Gold): $13,313.48M $24,551.54M n/a $11,238.07M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $13,313.48M $24,551.54M n/a $11,238.07M
Max Profit / Current MCap: 1.488 1.892 n/a 0.404
Max Profit Per Share (Gold): $55.47 $102.30 n/a $46.83
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $55.47 $102.30 n/a $46.83
Total Free Profit Per Share: $18.19 $48.23 n/a $30.04
FD Mkt. Cap / Gold Eq.: $251.68 $365.03 n/a $113.35
FD Mkt. Cap / Silver Eq.: $3.01 $4.15 n/a $1.13
FD Mkt. Cap / Per Metal
as % Spot Price:		 20.67% 25.29% n/a 4.62%

Future Valuation (Cash Flow & Totals)

Login to view

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.