Agnico Eagle Mines Limited (AEM) DCF Valuation

Agnico Eagle Mines Limited (AEM) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Agnico Eagle Mines Limited (AEM) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Enhance your investment choices with the (AEM) DCF Calculator! Utilize real Agnico Eagle Mines Limited financial data, adjust growth predictions and expenses, and instantly observe how these modifications affect the intrinsic value of (AEM).


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 2,494.9 3,138.1 3,823.9 5,741.2 6,626.9 8,502.4 10,908.6 13,995.8 17,956.6 23,038.4
Revenue Growth, % 0 25.78 21.85 50.14 15.43 28.3 28.3 28.3 28.3 28.3
EBITDA 1,422.2 1,572.7 1,747.0 2,271.5 4,053.9 4,311.5 5,531.7 7,097.1 9,105.7 11,682.6
EBITDA, % 57 50.12 45.69 39.56 61.17 50.71 50.71 50.71 50.71 50.71
Depreciation 564.6 668.1 738.1 1,066.6 1,552.6 1,789.4 2,295.9 2,945.6 3,779.2 4,848.8
Depreciation, % 22.63 21.29 19.3 18.58 23.43 21.05 21.05 21.05 21.05 21.05
EBIT 857.6 904.6 1,008.9 1,204.9 2,501.3 2,522.0 3,235.8 4,151.5 5,326.4 6,833.9
EBIT, % 34.37 28.83 26.38 20.99 37.74 29.66 29.66 29.66 29.66 29.66
Total Cash 414.2 406.5 191.1 658.6 348.8 872.1 1,118.9 1,435.6 1,841.8 2,363.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 8.3 11.9 13.5 143.8 184.0
Account Receivables, % 0.33348 0.37816 0.35422 2.51 2.78
Inventories 580.1 630.5 878.9 1,209.1 1,418.9 1,850.1 2,373.7 3,045.4 3,907.3 5,013.1
Inventories, % 23.25 20.09 22.99 21.06 21.41 21.76 21.76 21.76 21.76 21.76
Accounts Payable 158.3 167.1 189.1 259.0 317.9 440.8 565.6 725.7 931.0 1,194.5
Accounts Payable, % 6.35 5.33 4.94 4.51 4.8 5.18 5.18 5.18 5.18 5.18
Capital Expenditure -882.7 -759.3 -917.7 -1,538.2 -1,695.6 -2,311.9 -2,966.1 -3,805.6 -4,882.6 -6,264.4
Capital Expenditure, % -35.38 -24.2 -24 -26.79 -25.59 -27.19 -27.19 -27.19 -27.19 -27.19
Tax Rate, % 17.71 17.71 17.71 17.71 17.71 17.71 17.71 17.71 17.71 17.71
EBITAT 549.3 602.9 627.6 724.0 2,058.3 1,691.2 2,169.8 2,783.9 3,571.8 4,582.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -198.8 466.6 219.8 -138.1 1,724.3 936.6 1,070.2 1,373.0 1,761.6 2,260.2
WACC, % 9.24 9.24 9.23 9.23 9.28 9.24 9.24 9.24 9.24 9.24
PV UFCF
SUM PV UFCF 5,496.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 2,305
Terminal Value 31,826
Present Terminal Value 20,455
Enterprise Value 25,952
Net Debt 1,666
Equity Value 24,286
Diluted Shares Outstanding, MM 490
Equity Value Per Share 49.57

What You Will Get

  • Real AEM Financial Data: Pre-filled with Agnico Eagle Mines Limited’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Agnico Eagle Mines Limited’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Real-Life AEM Data: Pre-filled with Agnico Eagle Mines Limited's historical financials and forward-looking projections.
  • Fully Customizable Inputs: Adjust production levels, gold prices, operating costs, tax rates, and capital investments.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
  • Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
  • User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Agnico Eagle Mines Limited (AEM) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Agnico Eagle Mines Limited’s (AEM) intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose Agnico Eagle Mines Limited (AEM)?

  • Save Time: Access comprehensive mining data without the hassle of extensive research.
  • Enhance Decision-Making: Utilize accurate and up-to-date information to inform your investment choices.
  • Fully Customizable Reports: Adapt reports to fit your specific analytical needs and insights.
  • User-Friendly Interface: Intuitive design ensures that results are straightforward to interpret.
  • Backed by Industry Experts: Our resources are crafted with input from professionals in the mining sector.

Who Should Use This Product?

  • Investors: Assess Agnico Eagle Mines Limited’s (AEM) valuation before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and evaluate financial forecasts.
  • Mining Industry Professionals: Understand the valuation processes of leading mining companies like Agnico Eagle Mines Limited (AEM).
  • Consultants: Create comprehensive valuation reports for clients in the mining sector.
  • Students and Educators: Utilize industry-specific data to learn and teach valuation strategies.

What the Template Contains

  • Pre-Filled Data: Contains Agnico Eagle Mines Limited's (AEM) historical financials and projections.
  • Discounted Cash Flow Model: Editable DCF valuation model featuring automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for WACC calculation based on user-defined inputs.
  • Key Financial Ratios: Evaluate Agnico Eagle Mines Limited's (AEM) profitability, efficiency, and leverage metrics.
  • Customizable Inputs: Easily modify revenue growth, profit margins, and tax rates.
  • Clear Dashboard: Visual representations including charts and tables summarizing essential valuation outcomes.

No products were found matching.