Analyze DCF forecasts for the company and compare them with competitors.
861.33M
Worse than AEM's revenue of 2.49B.
No Data
No DCF data available for this metric in the selected year.
393.64M
Worse than AEM's ebitda of 1.42B.
45.70%
Worse than AEM's ebitda margin of 57.00%.
128.89M
Worse than AEM's ebit of 857.59M.
14.96%
Worse than AEM's ebit margin of 34.37%.
264.74M
Better than AEM's depreciation of 564.60M.
103.99M
Worse than AEM's total cash of 414.15M.
12.07%
Worse than AEM's cash as percentage of revenue of 16.60%.
4.35M
Better than AEM's receivables of 8.32M.
0.51%
Worse than AEM's receivables as percentage of revenue of 0.33%.
41.50M
Better than AEM's inventories of 580.07M.
4.82%
Better than AEM's inventories as percentage of revenue of 23.25%.
11.79M
Better than AEM's accounts payable of 158.32M.
1.37%
Better than AEM's payables as percentage of revenue of 6.35%.
-3.21M
Worse than AEM's capital expenditure of -882.66M.
-0.37%
Worse than AEM's capex as percentage of revenue of -35.38%.
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%.
144.06M
Worse than AEM's ebiat of 549.29M.
371.54M
Better than AEM's unlevered free cash flow of -198.84M.
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 26.16B.
-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 50.00.
Analyze analyst forecasts for the company and compare them with competitors.
1.11B
Worse than AEM's estimated revenue of 3.18B.
770.89M
Worse than AEM's estimated ebitda of 1.31B.
1.10
Worse than AEM's estimated eps of 1.86.
497.17M
Better than AEM's estimated net income of 489.07M.
509.18M
Worse than AEM's estimated ebit of 746.29M.
60.03M
Better than AEM's estimated sg&a expense of 105.45M.
95.23 - 97.14
55.47 - 103.81
1.63M / 1.80M (Avg.)
55.57 | 1.74
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.
