Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

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
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
NYSE:AEM USD
TSE:AEM CAD

Description

Agnico Eagle Mines Ltd are a gold focused major with twelve producing mines in Australia, Canada, Finland and Mexico, two mines in development in Canada and exploration properties. They have approximately 131Moz. of gold in the reserves and resources category of which 98Moz. are in the measured and indicated category. They have a market capitalisation of ~$42062.4M which is a rise of roughly 34% over the last eight months. As of 07/31/2024 they have ~$1,450M debt and ~$922M cash. They have 498M 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 04/08/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $31,496.00M $42,062.40M 04/08/2024
Total Assets: $23,000.00M $23,000.00M 04/08/2024
Total Liabilities: $7,100.00M $7,100.00M 04/08/2024
Current Assets: $2,000.00M $2,000.00M 04/08/2024
Current Liabilities: $1,100.00M $1,100.00M 04/08/2024
Total Debt: $1,700.00M $1,450.00M 07/31/2024
Cash: $339.00M $922.00M 07/31/2024
Enterprise Value: $32,857.00M $42,590.40M 08/21/3319
Cash Flow: $3,179.68M $3,800.86M never
Cash Flow Multiple: 9.91 11.07 never
Net Debt to
Cash Flow Ratio:		 0.43 0.14 never
Finance within 1 year: 04/08/2024
Misc 04/08/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 498,001,333 498,001,333 04/08/2024
Shares (FD): 508,000,000 508,000,000 04/08/2024
Insider Ownership: n/a n/a never
Dividend (Annual): n/a 2.5% 11/15/2024
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 04/08/2024
Production (Gold Eq Oz.): (guess) 
3,400,000		 (guess) 
3,400,000		 04/08/2024
Production (Silver Eq Oz.): (guess) 
286,424,242		 (guess) 
291,105,905		 04/08/2024
Initial CapEx (Outstanding): n/a n/a 04/08/2024
Funding Option: n/a n/a 04/08/2024
Documentation: none PRODUCER 11/15/2024
Future MCap Modifier: 0.3
Producer: Elite Quality
 0.3
Producer: Elite Quality
 04/24/2023
Cash Flow Multiplier: 18 20 11/15/2024

Resource Data

GOLD 04/08/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 54.00M 54.00M 04/08/2024
Measured & Indicated: 98.00M 98.00M 04/08/2024
Inferred: 33.00M 33.00M 04/08/2024
Reserves & Resources: 131.00M 131.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 48.60M 48.60M 04/08/2024
Measured & Indicated: 80.28M 80.28M 04/08/2024
Inferred: 14.85M 14.85M 04/08/2024
Reserves & Resources: 95.13M 95.13M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
3,400,000oz.		 (guess) 
3,400,000oz.		 04/08/2024
Cash Cost: $900 $900 04/08/2024
Extra Operating Cost: $500 $650 07/31/2024
Total: $1,400 $1,550 07/31/2024
Margin (Free Cash Flow): $935 (40%) $1,118 (42%)
G
R
A
D
E		 Underground (Avg): 15.00 g/t 15.00 g/t 04/08/2024
Open Pit (Avg): n/a 1.00 g/t 03/18/2024
Recovery Rate: (CG)  90.00% (CG)  90.00% 11/15/2024
F
U
T
U
R
E		 Proven & Probable: 80.00M 80.00M 04/08/2024
Annual Production: 3,800,000oz. 3,800,000oz. 04/08/2024
Cash Cost: $1,000 $1,000 04/08/2024
Extra Operating Cost: $500 $650 07/31/2024
SILVER 04/08/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 04/08/2024
Measured & Indicated: n/a n/a 04/08/2024
Inferred: n/a n/a 04/08/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 04/08/2024
Measured & Indicated: n/a n/a 04/08/2024
Inferred: n/a n/a 04/08/2024
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 04/08/2024
Extra Operating Cost: n/a n/a 04/08/2024
Total: n/a n/a 04/08/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 04/08/2024
Open Pit (Avg): n/a n/a 04/09/2023
Recovery Rate: n/a n/a 04/08/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 04/08/2024
Annual Production: n/a n/a 04/08/2024
Cash Cost: n/a n/a 04/08/2024
Extra Operating Cost: n/a n/a 04/08/2024

Property

Last Analysis Data  (04/08/2024)
Stage Name Owned Au Ag Cu Notes
Prod Fosterville 100% show
(update) As of 2023:

Gold reserves
2,018,000 oz

2022 production guidance
400,000 oz gold

2022 total cash costs guidance
$385/oz gold

Mine life
2033

Was:
Open pit - Currently producing 100,000 oz
Prod Canadian Malarctic 100% show
Large operating gold mine.
Prod Detour Lake 100% show
Production began in 2013. Ramping up to 650,000 oz.

20 million oz and growing.

(update) As of 2023:

Gold reserves
15,034,000 oz

2022 production guidance
715,000 oz gold

2022 total cash costs guidance
$645/oz gold

Mine life
2042
Prod Goldex 100% show
(update) As of 2023:

Gold reserves
998,000 oz

2022 production guidance
135,000 oz gold

2022 total cash costs guidance
$776/oz gold

Mine life
2030
Prod LaRonde Complex 100% show
Comprised of the LaRonde mine and the LaRonde Zone 5 mine (“LZ5”)

As of 2023:

Gold reserves
3,802,000 oz

2022 production guidance
380,000 oz gold

2022 total cash costs guidance
$641/oz gold

Mine life
2032
Prod Macassa 100% show
5 million oz deposit
High grade 15 gpt
200,000 oz per year

(Update) As of 2023:

Gold reserves
1,856,000 oz

2022 production guidance
180,000 oz gold

2022 total cash costs guidance
$718/oz gold

Mine life
2029
Prod Meadowbank Complex 100% show
As of 2023:

Gold reserves
2,595,000 oz

2022 production guidance
347,500 oz gold

2022 total cash costs guidance
$1,186/oz gold

Mine life
2027
Prod Meliadine 100% show
As of 2023:

Gold reserves
3,653,000 oz

2022 production guidance
370,000 oz gold

2022 total cash costs guidance
$852/oz gold

Mine life
2032
Dev Odyssee 100% show
Development transition project of Canadian Malarctic to underground mine.

Contains 2.35 million ounces of gold in Indicated Mineral Resources and 13.15 million ounces of gold, as of December, 2021
Dev Wasamac 100% n/a
Exp Hope Bay 100% show
6 million oz and growing.

3 years to permit and complete feasibility study.

334 Capex is funded.

Production in 2017.
Exp Monument Bay 100% show
Getting close to a PEA.

3 million oz deposit at 1.2 gpt.
Exp North Madsen 100% show
1.3 million oz open pit near surface.
Exp Anza 50% show
50/50 Joint Venture with Newmont Corp. to explore the 200-sq.-km Anza gold project located 50 km west of Medellin in Colombia's Mid-Cauca belt. Anza is under option from Orosur Mining Inc.
Prod Kittila 100% show
As of 2023:

Gold reserves
3,794,000 oz

2022 production guidance
242,500 oz gold

2022 total cash costs guidance
$833/oz gold

Mine life
2034
Exp Kuotko 100% n/a
Prod La India 100% show
As of 2023:

Gold reserves
157,000 oz

2022 production guidance
82,500 oz gold

2022 total cash costs guidance
$1,003/oz gold

Mine life
2024
Prod Pinos Altos open pit 100% show
As of 2023:

10% of ore reported for Pinos Altos (see underground description) is coming from the Reyna de Plata open pit
Prod Pinos Altos underground 100% show
As of 2023:

Gold reserves
757,000 oz

2022 production guidance
127,500 oz gold

2022 total cash costs guidance
$900/oz gold

Mine life
2027
Exp El Barqueno 100% show
Early exploration. Very large property. Large high grade mineralization of high grade veins. Strike of about 900 hectars or 2200 acres.
Exp Morelos Sur 100% show
Early exploration. Looks like a very big deposit.

La Magnentita deposit looks big. No drilling yet, but potentially 1200 acres of mineralization.
Exp Delta 100% n/a
Total Land Package Size (ha): 329,700  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Fosterville 100% show
(update) As of 2023:

Gold reserves
2,018,000 oz

2022 production guidance
400,000 oz gold

2022 total cash costs guidance
$385/oz gold

Mine life
2033

Was:
Open pit - Currently producing 100,000 oz
Prod Canadian Malarctic 100% show
Large operating gold mine.
Prod Detour Lake 100% show
Production began in 2013. Ramping up to 650,000 oz.

20 million oz and growing.

(update) As of 2023:

Gold reserves
15,034,000 oz

2022 production guidance
715,000 oz gold

2022 total cash costs guidance
$645/oz gold

Mine life
2042
Prod Goldex 100% show
(update) As of 2023:

Gold reserves
998,000 oz

2022 production guidance
135,000 oz gold

2022 total cash costs guidance
$776/oz gold

Mine life
2030
Prod LaRonde Complex 100% show
Comprised of the LaRonde mine and the LaRonde Zone 5 mine (“LZ5”)

As of 2023:

Gold reserves
3,802,000 oz

2022 production guidance
380,000 oz gold

2022 total cash costs guidance
$641/oz gold

Mine life
2032
Prod Macassa 100% show
5 million oz deposit
High grade 15 gpt
200,000 oz per year

(Update) As of 2023:

Gold reserves
1,856,000 oz

2022 production guidance
180,000 oz gold

2022 total cash costs guidance
$718/oz gold

Mine life
2029
Prod Meadowbank Complex 100% show
As of 2023:

Gold reserves
2,595,000 oz

2022 production guidance
347,500 oz gold

2022 total cash costs guidance
$1,186/oz gold

Mine life
2027
Prod Meliadine 100% show
As of 2023:

Gold reserves
3,653,000 oz

2022 production guidance
370,000 oz gold

2022 total cash costs guidance
$852/oz gold

Mine life
2032
Dev Odyssee 100% show
Development transition project of Canadian Malarctic to underground mine.

Contains 2.35 million ounces of gold in Indicated Mineral Resources and 13.15 million ounces of gold, as of December, 2021
Dev Wasamac 100% n/a
Exp Hope Bay 100% show
6 million oz and growing.

3 years to permit and complete feasibility study.

334 Capex is funded.

Production in 2017.
Exp Monument Bay 100% show
Getting close to a PEA.

3 million oz deposit at 1.2 gpt.
Exp North Madsen 100% show
1.3 million oz open pit near surface.
Exp Anza 50% show
50/50 Joint Venture with Newmont Corp. to explore the 200-sq.-km Anza gold project located 50 km west of Medellin in Colombia's Mid-Cauca belt. Anza is under option from Orosur Mining Inc.
Prod Kittila 100% show
As of 2023:

Gold reserves
3,794,000 oz

2022 production guidance
242,500 oz gold

2022 total cash costs guidance
$833/oz gold

Mine life
2034
Exp Kuotko 100% n/a
Prod La India 100% show
As of 2023:

Gold reserves
157,000 oz

2022 production guidance
82,500 oz gold

2022 total cash costs guidance
$1,003/oz gold

Mine life
2024
Prod Pinos Altos open pit 100% show
As of 2023:

10% of ore reported for Pinos Altos (see underground description) is coming from the Reyna de Plata open pit
Prod Pinos Altos underground 100% show
As of 2023:

Gold reserves
757,000 oz

2022 production guidance
127,500 oz gold

2022 total cash costs guidance
$900/oz gold

Mine life
2027
Exp El Barqueno 100% show
Early exploration. Very large property. Large high grade mineralization of high grade veins. Strike of about 900 hectars or 2200 acres.
Exp Morelos Sur 100% show
Early exploration. Looks like a very big deposit.

La Magnentita deposit looks big. No drilling yet, but potentially 1200 acres of mineralization.
Exp Delta 100% n/a
Total Land Package Size (ha): 329,700  

Profitability (by resource)

Proven &
Probable		 04/08/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 54.00M 54.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 48.60M 48.60M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $45,450.72M $54,329.94M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $45,450.72M $54,329.94M n/a
Max Profit / Current MCap: 1.443 1.292 n/a
Max Profit Per Share (Gold): $89.47 $106.95 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $89.47 $106.95 n/a
Total Free Profit Per Share: $27.47 $24.15 n/a
FD MCap / Gold Eq.: $648.07 $865.48 n/a
FD MCap / Silver Eq.: $7.69 $10.11 n/a
FD MCap / Per Metal
as % Spot Price:		 27.75% 32.44% n/a
Measured &
Indicated		 04/08/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 98.00M 98.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 80.28M 80.28M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $75,077.86M $89,745.01M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $75,077.86M $89,745.01M n/a
Max Profit / Current MCap: 2.384 2.134 n/a
Max Profit Per Share (Gold): $147.79 $176.66 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $147.79 $176.66 n/a
Total Free Profit Per Share: $85.79 $93.86 n/a
FD MCap / Gold Eq.: $392.33 $523.95 n/a
FD MCap / Silver Eq.: $4.66 $6.12 n/a
FD MCap / Per Metal
as % Spot Price:		 16.80% 19.64% n/a

Reserves &
Resources		 04/08/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 131.00M 131.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 95.13M 95.13M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $88,965.58M $106,345.83M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $88,965.58M $106,345.83M n/a
Max Profit / Current MCap: 2.825 2.528 n/a
Max Profit Per Share (Gold): $175.13 $209.34 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $175.13 $209.34 n/a
Total Free Profit Per Share: $113.13 $126.54 n/a
FD MCap / Gold Eq.: $331.08 $442.16 n/a
FD MCap / Silver Eq.: $3.93 $5.16 n/a
FD MCap / Per Metal
as % Spot Price:		 14.18% 16.57% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults