95.23 - 97.14
55.47 - 103.81
1.63M / 1.80M (Avg.)
55.57 | 1.74
Analyze analyst forecasts for the company and compare them with competitors.
1.76B
Worse than AEM's estimated revenue of 8.68B.
1.22B
Worse than AEM's estimated ebitda of 4.40B.
2.06
Worse than AEM's estimated eps of 4.21.
932.09M
Worse than AEM's estimated net income of 2.06B.
808.79M
Worse than AEM's estimated ebit of 2.57B.
95.24M
Better than AEM's estimated sg&a expense of 403.22M.
Analyze DCF forecasts for the company and compare them with competitors.
1.10B
Worse than AEM's revenue of 3.14B.
27.27%
Better than AEM's revenue growth rate of 25.78%.
808.38M
Worse than AEM's ebitda of 1.57B.
73.74%
Better than AEM's ebitda margin of 50.12%.
549.62M
Worse than AEM's ebit of 904.59M.
50.14%
Better than AEM's ebit margin of 28.83%.
258.76M
Better than AEM's depreciation of 668.13M.
192.68M
Worse than AEM's total cash of 406.46M.
17.58%
Better than AEM's cash as percentage of revenue of 12.95%.
6.70M
Better than AEM's receivables of 11.87M.
0.61%
Worse than AEM's receivables as percentage of revenue of 0.38%.
2.39M
Better than AEM's inventories of 630.47M.
0.22%
Better than AEM's inventories as percentage of revenue of 20.09%.
13.02M
Better than AEM's accounts payable of 167.13M.
1.19%
Better than AEM's payables as percentage of revenue of 5.33%.
-1.82M
Worse than AEM's capital expenditure of -759.34M.
-0.17%
Worse than AEM's capex as percentage of revenue of -24.20%.
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%.
552.31M
Worse than AEM's ebiat of 602.94M.
847.25M
Better than AEM's unlevered free cash flow of 466.58M.
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.
