DDM Analysis: AEM

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%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	44.83%	28.65%	1.33	1.27	1.21	0.55	0.38	0.21	0.17	0.15	0.14	0.12
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

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	683.83	427.39	256.43
Cash Retained (M)	2,701.63	2,701.63	2,701.63
(-) Cash Required (M)	-683.83	-427.39	-256.43
(=) Excess Retained (M)	2,017.80	2,274.24	2,445.20
(/) Shares Outstanding (M)	503.53	503.53	503.53
(=) Excess Retained per Share	4.01	4.52	4.86
LTM Dividend per Share	1.42	1.42	1.42
(+) Excess Retained per Share	4.01	4.52	4.86
(=) Adjusted Dividend	5.43	5.94	6.28
WACC / Discount Rate	12.00%	12.00%	12.00%
Growth Rate	5.50%	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)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,419.13	3,641.37	3,878.06	4,130.13	4,398.59	4,684.50	4,825.03
Payout Ratio	20.98%	34.79%	48.59%	62.39%	76.20%	90.00%	92.50%
Projected Dividends (M)	717.50	1,266.75	1,884.38	2,576.95	3,351.59	4,216.05	4,463.16

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	12.00%	12.00%	12.00%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,120.40	1,131.02	1,141.64
Year 2 PV (M)	1,474.10	1,502.18	1,530.52
Year 3 PV (M)	1,782.97	1,834.16	1,886.31
Year 4 PV (M)	2,051.02	2,129.89	2,211.02
Year 5 PV (M)	2,281.93	2,392.15	2,506.59
PV of Terminal Value (M)	26,836.81	28,133.04	29,478.88
Equity Value (M)	35,547.24	37,122.44	38,754.96
Shares Outstanding (M)	503.53	503.53	503.53
Fair Value	$70.60	$73.72	$76.97
Upside / Downside	-58.12%	-56.26%	-54.34%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Agnico Eagle Mines Limited (AEM)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener