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.
2.09B
Worse than AEM's estimated revenue of 7.31B.
1.58B
Worse than AEM's estimated ebitda of 3.60B.
2.33
Worse than AEM's estimated eps of 4.91.
1.06B
Worse than AEM's estimated net income of 2.46B.
1.10B
Worse than AEM's estimated ebit of 2.12B.
109.52M
Better than AEM's estimated sg&a expense of 304.53M.
Analyze DCF forecasts for the company and compare them with competitors.
1.31B
Worse than AEM's revenue of 23.04B.
5.23%
Worse than AEM's revenue growth rate of 28.30%.
911.75M
Worse than AEM's ebitda of 11.68B.
69.55%
Better than AEM's ebitda margin of 50.71%.
602.81M
Worse than AEM's ebit of 6.83B.
45.98%
Better than AEM's ebit margin of 29.66%.
308.94M
Better than AEM's depreciation of 4.85B.
439.47M
Worse than AEM's total cash of 2.36B.
33.52%
Better than AEM's cash as percentage of revenue of 10.26%.
11.76M
Better than AEM's receivables of 292.45M.
0.90%
Better than AEM's receivables as percentage of revenue of 1.27%.
18.05M
Better than AEM's inventories of 5.01B.
1.38%
Better than AEM's inventories as percentage of revenue of 21.76%.
16.31M
Better than AEM's accounts payable of 1.19B.
1.24%
Better than AEM's payables as percentage of revenue of 5.18%.
-295.93M
Worse than AEM's capital expenditure of -6.26B.
-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%.
602.40M
Worse than AEM's ebiat of 4.58B.
614.74M
Worse than AEM's unlevered free cash flow of 2.26B.
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.
