K.TO
Kinross Gold Corp
Price:  
19.19 
CAD
Volume:  
971,456.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

K.TO Intrinsic Value

23.10 %
Upside

What is the intrinsic value of K.TO?

As of 2025-05-20, the Intrinsic Value of Kinross Gold Corp (K.TO) is 23.61 CAD. This K.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.19 CAD, the upside of Kinross Gold Corp is 23.10%.

The range of the Intrinsic Value is 17.91 - 35.00 CAD

Is K.TO undervalued or overvalued?

Based on its market price of 19.19 CAD and our intrinsic valuation, Kinross Gold Corp (K.TO) is undervalued by 23.10%.

19.19 CAD
Stock Price
23.61 CAD
Intrinsic Value
Intrinsic Value Details

K.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 17.91 - 35.00 23.61 23.1%
DCF (Growth 10y) 25.13 - 47.11 32.53 69.5%
DCF (EBITDA 5y) 19.33 - 24.29 21.64 12.7%
DCF (EBITDA 10y) 24.86 - 32.42 28.31 47.5%
Fair Value 6.87 - 6.87 6.87 -64.22%
P/E 17.36 - 32.82 24.76 29.0%
EV/EBITDA 13.41 - 19.49 16.31 -15.0%
EPV 4.49 - 5.88 5.18 -73.0%
DDM - Stable 10.52 - 25.95 18.23 -5.0%
DDM - Multi 16.67 - 31.92 21.90 14.1%

K.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 23,612.15
Beta 1.64
Outstanding shares (mil) 1,230.44
Enterprise Value (mil) 24,762.88
Market risk premium 5.10%
Cost of Equity 10.45%
Cost of Debt 4.83%
WACC 9.85%