K.TO
Kinross Gold Corp
Price:  
10.83 
CAD
Volume:  
3,209,498.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

K.TO Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Kinross Gold Corp (K.TO) is 12.34 CAD. This K.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.83 CAD, the upside of Kinross Gold Corp is %.

The range of the Intrinsic Value is 8.48 - 21.18 CAD

10.83 CAD
Stock Price
12.34 CAD
Intrinsic Value
Intrinsic Value Details

K.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 8.48 - 21.18 12.34 14.0%
DCF (Growth 10y) 11.44 - 26.15 15.95 47.3%
DCF (EBITDA 5y) 10.55 - 13.44 11.39 5.2%
DCF (EBITDA 10y) 12.64 - 16.82 14.09 30.1%
Fair Value 11.53 - 11.53 11.53 6.44%
P/E 10.72 - 15.97 12.40 14.5%
EV/EBITDA 7.59 - 11.09 8.94 -17.4%
EPV 1.58 - 2.61 2.10 -80.6%
DDM - Stable 3.72 - 9.93 6.83 -37.0%
DDM - Multi 8.40 - 17.07 11.22 3.6%

K.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 13,309.85
Beta 1.53
Outstanding shares (mil) 1,228.98
Enterprise Value (mil) 16,116.38
Market risk premium 5.10%
Cost of Equity 9.93%
Cost of Debt 5.26%
WACC 8.64%