As of 2024-12-13, the Intrinsic Value of Kirkland Lake Gold Ltd (KL.TO) is
65.12 CAD. This KL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 49.71 CAD, the upside of Kirkland Lake Gold Ltd is
31.00%.
The range of the Intrinsic Value is 51.73 - 90.92 CAD
65.12 CAD
Intrinsic Value
KL.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
51.73 - 90.92 |
65.12 |
31.0% |
| DCF (Growth 10y) |
57.76 - 96.27 |
71.04 |
42.9% |
| DCF (EBITDA 5y) |
51.91 - 67.50 |
60.29 |
21.3% |
| DCF (EBITDA 10y) |
59.93 - 78.41 |
69.22 |
39.3% |
| Fair Value |
24.00 - 24.00 |
24.00 |
-51.72% |
| P/E |
63.38 - 116.59 |
86.37 |
73.7% |
| EV/EBITDA |
45.48 - 61.36 |
53.44 |
7.5% |
| EPV |
25.89 - 32.49 |
29.19 |
-41.3% |
| DDM - Stable |
34.20 - 84.94 |
59.57 |
19.8% |
| DDM - Multi |
36.76 - 69.55 |
47.95 |
-3.5% |
KL.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
13,108.38 |
| Beta |
0.53 |
| Outstanding shares (mil) |
263.70 |
| Enterprise Value (mil) |
11,976.25 |
| Market risk premium |
4.74% |
| Cost of Equity |
8.73% |
| Cost of Debt |
7.86% |
| WACC |
8.72% |