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

Agnico Eagle Mines Ltd

www: www.agnico-eagle.com   email: info@agnico-eagle.com
Category: Major
Rating & Risk: Login to view
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 57Moz. of gold in the reserves and resources category of which 39Moz. are in the measured and indicated category. They have a market capitalisation of ~$19310.57M which is a rise of roughly 36% over the last eleven months. As of 09/21/2019 they have ~$1,362M debt and ~$125M cash. They have 238M 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 09/21/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $14,217.27M $19,310.57M 09/21/2019 $5,093.30M
Total Assets: $8,000.00M $8,000.00M 09/21/2019 $0.00M
Total Liabilities: $3,400.00M $3,400.00M 09/21/2019 $0.00M
Current Assets: $987.00M $987.00M 09/21/2019 $0.00M
Current Liabilities: $763.00M $763.00M 09/21/2019 $0.00M
Total Debt: $1,362.00M $1,362.00M 09/21/2019 $0.00M
Cash: $125.00M $125.00M 09/21/2019 $0.00M
Enterprise Value: $15,454.27M $20,547.57M 02/15/2621 $5,093.30M
Cash Flow: $466.03M $946.96M never $480.93M
Cash Flow Multiple: 30.51 20.39 never -10.11
Net Debt to
Cash Flow Ratio:		 2.65 1.31 never -1.35
Finance within 1 year: 09/21/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 09/21/2019 0.00%
Misc 09/21/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 238,283,000 238,283,000 09/21/2019 0
Shares (FD): 244,283,000 244,283,000 09/21/2019 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 09/21/2019 n/a
Production (Gold Eq Oz.): (guess) 
1,600,000		 (guess) 
1,600,000		 09/21/2019 0
Production (Silver Eq Oz.): (guess) 
134,839,355		 (guess) 
117,775,255		 09/21/2019 -17,064,100
Initial CapEx (Outstanding): n/a n/a 09/21/2019 n/a
Funding Option: n/a n/a 09/21/2019 n/a
Documentation: none PRODUCER 09/21/2019 n/a
Value Adjustment: 100% 100% never 0%

Resource Data

GOLD 09/21/2019
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 22.00M 22.00M 09/21/2019 0.00M
Measured & Indicated: 39.00M 39.00M 09/21/2019 0.00M
Inferred: 18.00M 18.00M 09/21/2019 0.00M
Reserves & Resources: 57.00M 57.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 19.80M 19.80M 09/21/2019 0.00M
Measured & Indicated: 32.04M 32.04M 09/21/2019 0.00M
Inferred: 8.10M 8.10M 09/21/2019 0.00M
Reserves & Resources: 40.14M 40.14M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
1,600,000oz.		 (guess) 
1,600,000oz.		 09/21/2019 0oz.
Cash Cost: $650 $650 09/21/2019 $0.00
Extra Operating Cost: $450 $450 09/21/2019 $0.00
Average Grade: 2.50 g/t 2.50 g/t 09/21/2019 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 09/21/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: 40.00M 40.00M 09/21/2019 0.00M
Annual Production: 2,000,000oz. 2,000,000oz. 09/21/2019 0oz.
Cash Cost: $700 $700 09/21/2019 $0
Extra Operating Cost: $400 $400 09/21/2019 $0
SILVER 09/21/2019
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 09/21/2019 0.00M
Measured & Indicated: n/a n/a 09/21/2019 0.00M
Inferred: n/a n/a 09/21/2019 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 09/21/2019 0.00M
Measured & Indicated: n/a n/a 09/21/2019 0.00M
Inferred: n/a n/a 09/21/2019 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 09/21/2019 $0.00
Extra Operating Cost: n/a n/a 09/21/2019 $0.00
Average Grade: n/a n/a 09/21/2019 n/a
Recovery Rate: n/a n/a 09/21/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/21/2019 0.00M
Annual Production: n/a n/a 09/21/2019 n/a
Cash Cost: n/a n/a 09/21/2019 n/a
Extra Operating Cost: n/a n/a 09/21/2019 n/a

Property

Last Analysis Data  (09/21/2019)
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 Akasaba 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 Quebec, Canada Cadilac Break 100% (guess) n/a n/a n/a
Exploration Canada Ellison 100% n/a n/a n/a
Exploration Ontario, Canada Matachewan 100% n/a n/a n/a
Exploration Quebec, Canada Orenada 100% n/a n/a n/a
Exploration Quebec, Canada Siscoe East 100% n/a n/a n/a
Exploration Quebec, Canada Sleepy 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
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
Exploration Quebec, Canada Akasaba 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 Quebec, Canada Cadilac Break 100% (guess) n/a n/a n/a
Exploration Canada Ellison 100% n/a n/a n/a
Exploration Ontario, Canada Matachewan 100% n/a n/a n/a
Exploration Quebec, Canada Orenada 100% n/a n/a n/a
Exploration Quebec, Canada Siscoe East 100% n/a n/a n/a
Exploration Quebec, Canada Sleepy 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
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
Exploration Finland Kuotko 100% n/a n/a n/a
Exploration Finland Kylmakangas 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 Hermosillo, Mexico La India 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		 09/21/2019
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.): 22.00M 22.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -234.63M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 19.80M 19.80M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -211.17M
Maximum Profit (Gold): $11,534.29M $23,437.26M n/a $11,902.97M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $11,534.29M $23,437.26M n/a $11,902.97M
Max Profit / Current MCap: 0.811 1.214 n/a 0.402
Max Profit Per Share (Gold): $47.22 $95.94 n/a $48.73
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $47.22 $95.94 n/a $48.73
Total Free Profit Per Share: $0.00 $16.89 n/a $16.89
FD Mkt. Cap / Gold Eq.: $718.04 $975.28 n/a $257.24
FD Mkt. Cap / Silver Eq.: $8.52 $13.25 n/a $4.73
FD Mkt. Cap / Per Metal
as % Spot Price:		 47.36% 50.13% n/a 2.77%
Measured &
Indicated		 09/21/2019
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.): 39.00M 39.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -415.94M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 32.04M 32.04M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -341.71M
Maximum Profit (Gold): $18,664.58M $37,925.75M n/a $19,261.17M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $18,664.58M $37,925.75M n/a $19,261.17M
Max Profit / Current MCap: 1.313 1.964 n/a 0.651
Max Profit Per Share (Gold): $76.41 $155.25 n/a $78.85
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $76.41 $155.25 n/a $78.85
Total Free Profit Per Share: $18.21 $76.20 n/a $58.00
FD Mkt. Cap / Gold Eq.: $443.74 $602.70 n/a $158.97
FD Mkt. Cap / Silver Eq.: $5.27 $8.19 n/a $2.92
FD Mkt. Cap / Per Metal
as % Spot Price:		 29.27% 30.98% n/a 1.71%

Reserves &
Resources		 09/21/2019
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.): 57.00M 57.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -607.91M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 40.14M 40.14M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -428.10M
Maximum Profit (Gold): $23,383.16M $47,513.72M n/a $24,130.56M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $23,383.16M $47,513.72M n/a $24,130.56M
Max Profit / Current MCap: 1.645 2.461 n/a 0.816
Max Profit Per Share (Gold): $95.72 $194.50 n/a $98.78
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $95.72 $194.50 n/a $98.78
Total Free Profit Per Share: $37.52 $115.45 n/a $77.93
FD Mkt. Cap / Gold Eq.: $354.19 $481.08 n/a $126.89
FD Mkt. Cap / Silver Eq.: $4.20 $6.54 n/a $2.33
FD Mkt. Cap / Per Metal
as % Spot Price:		 23.36% 24.73% n/a 1.37%

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.