investorscraft@gmail.com

Intrinsic Value of Centerra Gold Inc. (CG.TO)

Previous Close$9.90
Intrinsic Value
Upside potential
Previous Close
$9.90

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Centerra Gold Inc. is a mid-tier gold mining company with a diversified portfolio of assets in North America and Turkey. The company operates the Mount Milligan gold-copper mine in British Columbia and the Öksüt Gold Mine in Turkey, both of which are key revenue drivers. Centerra focuses on cost-efficient production, leveraging its operational expertise to maintain competitive margins in the volatile gold market. The company’s strategic positioning in stable jurisdictions mitigates geopolitical risks while providing access to high-grade deposits. Centerra’s revenue model is primarily tied to gold and copper sales, with production volumes and commodity prices directly impacting financial performance. The company also engages in exploration to replenish reserves and extend mine life, ensuring long-term sustainability. As a mid-tier producer, Centerra competes with larger miners by optimizing operational efficiency and maintaining disciplined capital allocation. Its focus on free cash flow generation supports reinvestment and shareholder returns, positioning it as a resilient player in the gold sector.

Revenue Profitability And Efficiency

In FY 2024, Centerra reported revenue of CAD 1.21 billion, with net income of CAD 80.4 million, reflecting a diluted EPS of CAD 0.35. Operating cash flow stood at CAD 298.4 million, demonstrating strong cash generation despite capital expenditures of CAD 184.3 million. The company’s ability to convert revenue into cash flow highlights its operational efficiency and cost management in a challenging commodity price environment.

Earnings Power And Capital Efficiency

Centerra’s earnings power is underpinned by its high-margin Öksüt mine and the steady production from Mount Milligan. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its market capitalization. With modest total debt of CAD 20.1 million and robust cash reserves of CAD 624.7 million, Centerra maintains a strong balance sheet to fund growth and weather market downturns.

Balance Sheet And Financial Health

Centerra’s balance sheet is solid, with CAD 624.7 million in cash and equivalents against minimal debt of CAD 20.1 million, resulting in a net cash position. This financial flexibility allows the company to invest in exploration, sustain dividends, and pursue strategic opportunities without overleveraging. The low debt-to-equity ratio underscores Centerra’s conservative financial management and resilience to cyclical downturns.

Growth Trends And Dividend Policy

Centerra has demonstrated a commitment to shareholder returns, with a dividend yield supported by its CAD 0.35 per share payout. Growth is driven by operational optimization and exploration success, though the company remains cautious in its capital allocation. The focus on free cash flow generation ensures sustainable dividends and potential reinvestment in high-return projects.

Valuation And Market Expectations

With a market cap of CAD 2.0 billion and a beta of 1.21, Centerra is viewed as a moderately volatile play on gold prices. The market likely prices in expectations of stable production and disciplined cost control, with upside tied to higher gold prices or exploration successes. The current valuation reflects its mid-tier status and operational execution.

Strategic Advantages And Outlook

Centerra’s strategic advantages include its low-cost assets, strong balance sheet, and geographic diversification. The outlook remains positive, contingent on stable gold prices and operational consistency. The company’s focus on cash flow generation and prudent growth initiatives positions it well to navigate market fluctuations and deliver long-term value.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount