95.23 - 97.14
55.47 - 103.81
1.63M / 1.81M (Avg.)
55.57 | 1.74
Analyze analyst forecasts for the company and compare them with competitors.
1.65B
Worse than AEM's estimated revenue of 9.23B.
1.15B
Worse than AEM's estimated ebitda of 4.68B.
1.90
Worse than AEM's estimated eps of 5.01.
807.02M
Worse than AEM's estimated net income of 2.46B.
758.24M
Worse than AEM's estimated ebit of 2.74B.
89.28M
Better than AEM's estimated sg&a expense of 428.76M.
Analyze DCF forecasts for the company and compare them with competitors.
1.13B
Worse than AEM's revenue of 10.91B.
5.23%
Worse than AEM's revenue growth rate of 28.30%.
782.45M
Worse than AEM's ebitda of 5.53B.
69.55%
Better than AEM's ebitda margin of 50.71%.
517.32M
Worse than AEM's ebit of 3.24B.
45.98%
Better than AEM's ebit margin of 29.66%.
265.13M
Better than AEM's depreciation of 2.30B.
377.15M
Worse than AEM's total cash of 1.12B.
33.52%
Better than AEM's cash as percentage of revenue of 10.26%.
10.09M
Better than AEM's receivables of 138.48M.
0.90%
Better than AEM's receivables as percentage of revenue of 1.27%.
15.49M
Better than AEM's inventories of 2.37B.
1.38%
Better than AEM's inventories as percentage of revenue of 21.76%.
14.00M
Better than AEM's accounts payable of 565.59M.
1.24%
Better than AEM's payables as percentage of revenue of 5.18%.
-253.96M
Worse than AEM's capital expenditure of -2.97B.
-22.57%
Worse than AEM's capex as percentage of revenue of -27.19%.
7.76%
Better than AEM's weighted average cost of capital (wacc) of 9.19%.
7.74%
Better than AEM's cost of equity of 9.50%.
88.46%
Worse than AEM's cost of debt of 4.94%.
0.71
Better than AEM's beta of 1.08.
453.46M
Better than AEM's diluted shares outstanding of 489.91M.
6.23M
Better than AEM's total debt of 2.00B.
25.95B
Worse than AEM's total equity of 38.10B.
25.95B
Worse than AEM's total capital of 40.10B.
0.02%
Better than AEM's debt weighting of 5.00%.
99.98%
Better than AEM's equity weighting of 95.00%.
516.97M
Worse than AEM's ebiat of 2.17B.
527.56M
Worse than AEM's unlevered free cash flow of 1.07B.
2.00%
Equal to AEM's long-term growth rate of 2.00%.
10.89B
Worse than AEM's terminal value of 32.05B.
9.71B
Worse than AEM's enterprise value of 26.15B.
-540.30M
Better than AEM's net debt of 1.67B.
10.25B
Worse than AEM's equity value of 24.49B.
22.61
Worse than AEM's equity value per share of 49.98.
View analysts' price targets and recommendations, and compare them with competitors.
$100.50
Has upside compared to AEM's downside of 9.79%.
Buy
Equal to AEM's analyst recommendation of Buy.
