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