← Back to search
AEMAGNICO EAGLE MINES LTD
General10-K
Clarity Fair Value
$31.16
SIGNIFICANTLY OVERVALUED (-85.9%)
Market Price
$220.23
85.9% Downside
$28$82$135$189$242202620282030203220342036Market $220
Fair Value PathMarket Price

Model BlendMODERATE agreement · 34% spread

DCF$47.86 · 29%
Comps$32.58 · 27%
Residual Income$18.90 · 24%
ROIC Fade$20.67 · 15%
EV/Rev$16.56 · 6%
Trailing Rev Growth
Model Implied CAGR
23.1%
1Y Price Target
$33.61
Market Cap
$38B

AEM Valuation Summary

Based on Clarity's multi-model valuation engine, AGNICO EAGLE MINES LTD (AEM) has an estimated fair value of $31.16 per share, compared to its current market price of $220.23. The stock is currently trading 85.9% above Clarity's fair value estimate, resulting in a verdict of SIGNIFICANTLY OVERVALUED.

This valuation blends 5 independent models — including Discounted Cash Flow (DCF), Comparable Companies, Residual Income, and 2 more. The primary weight is given to the Discounted Cash Flow (DCF) model, with Bayesian triangulation used to reconcile the estimates into a single blended fair value. The 5 models show moderate agreement with a 34% spread between the highest and lowest estimates.

Monte Carlo simulation across 5,000 scenarios estimates a 0% probability that the stock is trading below its intrinsic value, with a median simulated value of $27.16.

Clarity's 1-year price target is $33.61, reflecting expected earnings growth and margin trajectory.

AGNICO EAGLE MINES LTD is classified under the General sector, and this valuation is based on 10-K filings sourced directly from SEC EDGAR. All models use trailing twelve month (TTM) financials where available, with sector-appropriate growth and discount rate assumptions.

Get the Full Analysis
Monte Carlo confidence intervals, financial statements, scenario modeling, comparable companies, and market context — all in one report.
Run Full Valuation →
Free · 5 valuations/month · No credit card required
Not financial advice. For educational and research purposes only.
Updated Mar 9, 2026, 4:07 PM UTC · Powered by Clarity Valuation Engine · Methodology

AGNICO EAGLE MINES LTD (AEM) Valuation Summary

Clarity's 6-model valuation engine estimates AGNICO EAGLE MINES LTD (AEM) at $31.16 per share, compared to the current market price of $220.23. This represents a 85.9% downside from the current price. The verdict is SIGNIFICANTLY OVERVALUED.

This valuation was generated from AGNICO EAGLE MINES LTD's 10-K filing, classified in the General sector with medium confidence. Model agreement is MODERATE with a 34% spread across models.

Models used: DCF (scenario-weighted), Residual Income, Comparable Companies, EV/Revenue, ROIC Fade, and Dividend Discount Model. All data sourced from SEC EDGAR and validated against XBRL structured filings.