As of 2025-04-23, 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
Based on its market price of 49.71 CAD and our intrinsic valuation, Kirkland Lake Gold Ltd (KL.TO) is undervalued by 31.00%.
| 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) | 54.24 - 70.27 | 60.06 | 20.8% |
| DCF (EBITDA 10y) | 61.31 - 80.35 | 68.60 | 38.0% |
| Fair Value | 23.48 - 23.48 | 23.48 | -52.77% |
| P/E | 66.31 - 159.35 | 103.11 | 107.4% |
| EV/EBITDA | 49.00 - 69.58 | 60.12 | 20.9% |
| 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% |
| Market Cap (mil) | 13,108.38 |
| Beta | 0.53 |
| Outstanding shares (mil) | 263.70 |
| Enterprise Value (mil) | 12,000.96 |
| Market risk premium | 4.74% |
| Cost of Equity | 8.73% |
| Cost of Debt | 7.86% |
| WACC | 8.72% |