Discounted Cash Flow
Agnico Eagle Mines Ltd. Foreign
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $1.5b | $194.3m | $552.3m | 12.6% | $0.71 |
| 2017 | $1.6b (4.9%) | $247.8m (27.5%) | $537.7m (-2.6%) | 15.3% (21.6%) | $1.06 (49.3%) |
| 2018 | $1.6b (-2.3%) | $-187.5m (-175.7%) | $416.6m (-22.5%) | -11.8% (-177.4%) | $-1.40 (-232.1%) |
| 2019 | $1.8b (13.9%) | $534.7m (385.2%) | $620.3m (48.9%) | 29.6% (350.5%) | $2.00 (242.9%) |
| 2020 | $2.3b (25.8%) | $555.5m (3.9%) | $834.1m (34.5%) | 24.5% (-17.4%) | $2.12 (6.0%) |
| 2021 | $2.8b (21.9%) | $653.9m (17.7%) | $927.4m (11.2%) | 23.6% (-3.4%) | $2.23 (5.2%) |
| 2022 | $4.2b (50.1%) | $807.3m (23.5%) | $1.4b (55.0%) | 19.4% (-17.8%) | $1.53 (-31.4%) |
| 2023 | $4.8b (15.4%) | $1.7b (111.5%) | $1.8b (28.6%) | 35.6% (83.2%) | $3.97 (159.5%) |
| 2024 | $6.0b (25.0%) | $2.0b (19.6%) | $2.7b (48.4%) | 34.1% (-4.3%) | $3.79 (-4.5%) |
| 2025 | $8.6b (43.7%) | $4.9b (137.6%) | $4.4b (61.8%) | 56.3% (65.3%) | $8.89 (134.6%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
SEC filings report in CAD. Values above are converted to USD for comparison with the US-listed share price.
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Net debt deduction: —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.