AEM.TO · Intrinsic value
Is Agnico Eagle Mines Limited (AEM.TO) overvalued or undervalued?
As of Oct 19, 2026, TickerWorth's valuation lenses put Agnico Eagle Mines Limited (AEM.TO) at CA$132.13 – CA$632.26, too broad a range to say where the delayed market price of CA$264.27 sits in it, so we do not call it over- or undervalued. It is a model estimate, and every input behind it is sourced below.
Model by Miraaj Patel · generated from market data · Updated Oct 19, 2026 · How these pages are made
What is AEM.TO worth?
- Fair-value range
- CA$132.13 – CA$632.26
- Market price
- CA$264.27
- Gap to fair value
- —
- Verdict
- Too wide to call
Reverse DCF: Today's price implies revenue growth of −3.7% a year for 5 years; our model assumes 16.6% a year on average over the same horizon.
What is AEM.TO's TickerWorth Score?
Scores higher than almost every company we compare it with
Compared with Basic Materials companies in Canada
Its strongest point: a profitable, high-quality business. Its weakest: looks expensive on the numbers.
- Value · 39 of 100
Cheaper than 39% of Basic Materials companies worldwide
- Price vs worth · 100 of 100
- Quality · 90 of 100
More profitable than 90% of Basic Materials companies worldwide
- Financial health · 70 of 100
Financially stronger than 70% of Basic Materials companies worldwide
- Growth · 50 of 100
Growing faster than 50% of Basic Materials companies worldwide
- Momentum · 49 of 100
Outperformed 49% of Basic Materials companies worldwide over the past year
Confidence: Medium confidence · Scored
Get the Undervalued Company of the Week.
Why AEM.TO gets a range, not one number
At a recent price of C$264.27, Agnico Eagle Mines Limited (AEM.TO) sits inside a range too wide to call either way: our valuation lenses put the business somewhere between C$132.13 and C$632.26 per share. They disagree too widely for us to state a single fair value. We publish the range rather than a midpoint because a number that precise would claim more than the methods can support. This is an educational model, not a price target or a recommendation.
Read the full reasoning
The valuation discounts Agnico Eagle Mines Limited's projected free cash flows at a weighted-average cost of capital (WACC) of 8.1%, with a long-run terminal growth rate of 2.5%. About 79% of the enterprise value comes from the terminal value — the portion beyond the explicit forecast window — which is typical for a stable, cash-generative business and a reminder that small changes in the discount rate or terminal growth assumption swing the intrinsic value meaningfully.
Running the DCF in reverse — solving for the growth the current price already assumes — the market is implying roughly -3.7% annual revenue growth for AEM.TO. Our base case instead compounds to about 16.6% a year over the same forecast, so the market is pricing in slower growth than our base case. The reverse-DCF is a quick sanity check: it reframes 'is this stock cheap?' as 'do I believe the growth the price requires?' rather than arguing over a single point estimate of fair value.
Sensitivity matters more than any single number. Across a reasonable band of discount-rate assumptions, AEM.TO's modeled DCF value ranges from about C$449.67 to C$1,104 per share. If that range still sits below today's price, the market is optimistic relative to the model across the whole band; if it brackets the price, the stock is roughly fairly valued on our assumptions. Use the interactive slider to see exactly where your own cost-of-capital view lands.
How to read this page: the DCF fair value is what Agnico Eagle Mines Limited would be worth if its cash flows grow as modeled and are discounted at the stated WACC. The assumptions table shows every input and its source; the reverse-DCF shows what the market believes; the sensitivity band shows how fragile the answer is. None of this is investment advice — it is a transparent, auditable framework for forming your own view of AEM.TO's intrinsic value. Figures update as new filings and prices come in.
Every input behind AEM.TO's DCF
| Input | Value |
|---|---|
| Base-year revenueLive feed — totalRevenue (TTM) | C$20,493,150,000 |
| Base EBIT marginComputed — trailing operatingMargins, held roughly flat | 58.1% |
| Forecast revenue growthESTIMATEAssumption — TickerWorth's 5-year explicit forecast | 30% → 24% → 17% → 10% → 4% |
| Risk-free rateLive feed — US 10-year Treasury yield (^TNX) | 5.1% |
| BetaLive feed — yfinance, 5-year monthly beta vs the S&P 500 (clamped to 0.4–2.5) | 0.64 |
| Terminal growthESTIMATEAssumption — TickerWorth house default 2.5%, held below WACC | 2.5% |
| Diluted sharesLive feed — sharesOutstanding | 506M |
| Market priceLast known price · as of 2026-10-19 21:41 UTC | C$264.27 |
Change AEM.TO's assumptions
The discount-rate dial and the editable model
ProChange growth, margin and WACC yourself — Pro (7-day free trial, card required).
What does Agnico Eagle Mines Limited do?
What does it do?
Agnico Eagle Mines Limited, a gold mining company, engages in the exploration, development, and production of precious metals. It explores for gold, silver, copper, and zinc. It operates in the Gold industry (Basic Materials sector), headquartered in Canada.
How does it make money?
The business turns $14.5B in annual revenue into profit. Out of every $100 of sales, about $58 is left as operating profit (operating margin of 58.1%), after a 75% gross margin on the products/services it sells. After all costs, taxes and interest, 40.4% of revenue becomes bottom-line net profit.
Is it financially healthy?
Financially it looks solid: carries moderate debt (1.1× equity), comfortably covers its short-term bills (2.9× current ratio), and is currently profitable.
AEM.TO insider trading
Insider filings are available for US-listed companies only.
Common questions
What is AEM.TO's intrinsic value?
TickerWorth's valuation lenses put Agnico Eagle Mines Limited (AEM.TO) between C$132.13 and C$632.26 per share, versus a market price of C$264.27. They disagree too widely for us to state a single fair value, so we publish the range.
Is AEM.TO overvalued or undervalued?
At C$264.27 the price sits inside a range too wide to call either way. We don't call AEM.TO overvalued or undervalued from a range this wide. This is an educational estimate, not advice.
What discount rate is used for AEM.TO?
A WACC of 8.1% and a terminal growth rate of 2.5%.
Is Agnico Eagle Mines stock undervalued?
TickerWorth's fair-value range for Agnico Eagle Mines Limited (AEM.TO) is CA$132.13 – CA$632.26 against a market price of CA$264.27. Too wide to call. We publish a range here, not one number, so we do not call it over- or undervalued. This is a model estimate, not investment advice.
Agnico Eagle Mines (AEM.TO) DCF valuation and fair value
Our fair-value range for Agnico Eagle Mines Limited (AEM.TO) is CA$132.13 – CA$632.26, built on a 8.1% discount rate (WACC) and 2.5% terminal growth. It blends our discounted-cash-flow model with other valuation lenses. Every assumption is listed on this page with its source.
What growth is priced into Agnico Eagle Mines stock?
Today's price implies revenue growth of −3.7% a year for 5 years; our model assumes 16.6% a year on average over the same horizon. This is a reverse DCF: it holds our cash-flow model's other inputs and solves for the revenue growth that makes the model equal today's price of CA$264.27. A model estimate, not investment advice.
Agnico Eagle Mines (AEM.TO) insider trading
We have no recent SEC Form 4 insider filings on file for Agnico Eagle Mines Limited (AEM.TO). Form 4 covers US-listed companies only.
Other ways into the coverage
Not investment advice. TickerWorth Score is a model output.
Educational tool. Every output reflects the assumptions shown — not a prediction and not investment advice. TickerWorth is not a licensed investment adviser, and these figures are estimates from public filings and market data that can be wrong.