Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Agnico Eagle Mines Limited (AEM)

Company Dividend Discount ModelIndustry: GoldSector: Basic Materials

Valuation Snapshot

Stable Growth$88.15 - $150.00$115.02
Multi-Stage$70.60 - $76.97$73.72
Blended Fair Value$94.37
Current Price$168.56
Upside-44.01%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS44.83%28.65%1.331.271.210.550.380.210.170.150.140.12
YoY Growth--5.17%4.99%121.08%44.63%80.49%25.54%10.37%6.58%19.93%10.07%
Dividend Yield--1.23%2.07%2.37%0.89%0.65%0.53%0.39%0.36%0.33%0.33%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,419.13
(-) Cash Dividends Paid (M)717.50
(=) Cash Retained (M)2,701.63
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)683.83427.39256.43
Cash Retained (M)2,701.632,701.632,701.63
(-) Cash Required (M)-683.83-427.39-256.43
(=) Excess Retained (M)2,017.802,274.242,445.20
(/) Shares Outstanding (M)503.53503.53503.53
(=) Excess Retained per Share4.014.524.86
LTM Dividend per Share1.421.421.42
(+) Excess Retained per Share4.014.524.86
(=) Adjusted Dividend5.435.946.28
WACC / Discount Rate12.00%12.00%12.00%
Growth Rate5.50%6.50%7.50%
Fair Value$88.15$115.02$150.00
Upside / Downside-47.70%-31.76%-11.01%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,419.133,641.373,878.064,130.134,398.594,684.504,825.03
Payout Ratio20.98%34.79%48.59%62.39%76.20%90.00%92.50%
Projected Dividends (M)717.501,266.751,884.382,576.953,351.594,216.054,463.16

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate12.00%12.00%12.00%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)1,120.401,131.021,141.64
Year 2 PV (M)1,474.101,502.181,530.52
Year 3 PV (M)1,782.971,834.161,886.31
Year 4 PV (M)2,051.022,129.892,211.02
Year 5 PV (M)2,281.932,392.152,506.59
PV of Terminal Value (M)26,836.8128,133.0429,478.88
Equity Value (M)35,547.2437,122.4438,754.96
Shares Outstanding (M)503.53503.53503.53
Fair Value$70.60$73.72$76.97
Upside / Downside-58.12%-56.26%-54.34%

High-Yield Dividend Screener

« Prev Page 16 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
HWBKHawthorn Bancshares, Inc.2.27%$0.7724.18%
UTMDUtah Medical Products, Inc.2.27%$1.2835.35%
DKSDICK'S Sporting Goods, Inc.2.26%$4.5238.61%
EMLThe Eastern Company2.26%$0.4437.05%
SBCFSeacoast Banking Corporation of Florida2.26%$0.7143.09%
WMKWeis Markets, Inc.2.26%$1.4535.88%
0JYA.LMarathon Petroleum Corporation2.25%$3.7274.60%
FSBCFive Star Bancorp2.25%$0.8029.79%
IBMInternational Business Machines Corporation2.25%$6.5678.75%
0KYZ.LSBA Communications Corporation2.24%$4.3254.40%
BPOPPopular, Inc.2.24%$2.8224.06%
MFINMedallion Financial Corp.2.24%$0.2312.50%
MSMorgan Stanley2.24%$4.0740.12%
FXNCFirst National Corporation2.23%$0.5586.28%
BACBank of America Corporation2.22%$1.2431.97%
SSBSouthState Corporation2.22%$2.0930.58%
VLGEAVillage Super Market, Inc.2.22%$0.7720.42%
WWWWolverine World Wide, Inc.2.22%$0.4137.79%
CCBGCapital City Bank Group, Inc.2.21%$0.9326.22%
CGThe Carlyle Group Inc.2.20%$1.3476.25%
NHINational Health Investors, Inc.2.20%$1.6954.58%
VNOVornado Realty Trust2.20%$0.7315.58%
BANCBanc of California, Inc.2.19%$0.4332.44%
EBTCEnterprise Bancorp, Inc.2.19%$0.8726.66%
RHPRyman Hospitality Properties, Inc.2.19%$2.0957.31%
CDPCOPT Defense Properties2.18%$0.6045.15%
FDSFactSet Research Systems Inc.2.18%$6.2039.64%
ISBAIsabella Bank Corporation2.18%$1.1044.52%
WHWyndham Hotels & Resorts, Inc.2.18%$1.6437.28%
EFSCEnterprise Financial Services Corp2.17%$1.1722.34%
ETHGrayscale Ethereum Mini Trust2.17%$0.6434.57%
SEMSelect Medical Holdings Corporation2.17%$0.3236.19%
BFSTBusiness First Bancshares, Inc.2.16%$0.5620.21%
CWBCCommunity West Bancshares2.16%$0.4826.89%
EHTHeHealth, Inc.2.16%$0.095.60%
TPLTexas Pacific Land Corporation2.16%$6.4231.02%
CBSHCommerce Bancshares, Inc.2.15%$1.1226.40%
COLMColumbia Sportswear Company2.15%$1.2035.55%
HTHHilltop Holdings Inc.2.15%$0.7328.46%
NATHNathan's Famous, Inc.2.15%$1.9835.76%
RCKYRocky Brands, Inc.2.15%$0.6222.50%
BDXBecton, Dickinson and Company2.14%$4.1771.28%
CICigna Corporation2.14%$5.9626.01%
FBIZFirst Business Financial Services, Inc.2.14%$1.1518.19%
JBSSJohn B. Sanfilippo & Son, Inc.2.14%$1.4926.50%
JNPRJuniper Networks, Inc.2.14%$0.8682.37%
POOLPool Corporation2.14%$4.9244.68%
CSCOCisco Systems, Inc.2.13%$1.6262.56%
CSTRCapStar Financial Holdings, Inc.2.13%$0.4330.48%
HTLFHeartland Financial USA, Inc.2.13%$1.3869.73%