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.
1.21B
Worse than AEM's estimated revenue of 3.80B.
587.44M
Worse than AEM's estimated ebitda of 1.67B.
1.32
Worse than AEM's estimated eps of 2.52.
450.41M
Worse than AEM's estimated net income of 508.91M.
486.19M
Worse than AEM's estimated ebit of 979.36M.
45.85M
Better than AEM's estimated sg&a expense of 136.99M.
Analyze DCF forecasts for the company and compare them with competitors.
1.64B
Worse than AEM's revenue of 28.51B.
5.02%
Worse than AEM's revenue growth rate of 28.03%.
1.24B
Worse than AEM's ebitda of 14.05B.
75.77%
Better than AEM's ebitda margin of 49.30%.
866.42M
Worse than AEM's ebit of 8.29B.
52.79%
Better than AEM's ebit margin of 29.07%.
377.12M
Better than AEM's depreciation of 5.77B.
719.58M
Worse than AEM's total cash of 2.63B.
43.84%
Better than AEM's cash as percentage of revenue of 9.21%.
14.65M
Better than AEM's receivables of 473.11M.
0.89%
Better than AEM's receivables as percentage of revenue of 1.66%.
6.78M
Better than AEM's inventories of 5.90B.
0.41%
Better than AEM's inventories as percentage of revenue of 20.70%.
19.39M
Better than AEM's accounts payable of 1.32B.
1.18%
Better than AEM's payables as percentage of revenue of 4.62%.
-537.45M
Worse than AEM's capital expenditure of -7.02B.
-32.75%
Better than AEM's capex as percentage of revenue of -24.64%.
7.02%
Worse than AEM's weighted average cost of capital (wacc) of 6.52%.
7.01%
Worse than AEM's cost of equity of 6.57%.
107.31%
Worse than AEM's cost of debt of 6.74%.
0.62
Worse than AEM's beta of 0.53.
454.12M
Better than AEM's diluted shares outstanding of 500.86M.
5.17M
Better than AEM's total debt of 1.28B.
39.34B
Worse than AEM's total equity of 58.91B.
39.34B
Worse than AEM's total capital of 60.19B.
0.01%
Better than AEM's debt weighting of 2.13%.
99.99%
Better than AEM's equity weighting of 97.87%.
834.86M
Worse than AEM's ebiat of 5.58B.
674.43M
Worse than AEM's unlevered free cash flow of 3.21B.
2.00%
Equal to AEM's long-term growth rate of 2.00%.
13.69B
Worse than AEM's terminal value of 72.41B.
12.24B
Worse than AEM's enterprise value of 61.11B.
-813.00M
Better than AEM's net debt of 355.75M.
13.05B
Worse than AEM's equity value of 60.75B.
28.74
Worse than AEM's equity value per share of 121.29.
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.
