investorscraft@gmail.com

Intrinsic ValueGold Fields Limited (GFI)

Previous Close$50.12
Intrinsic Value
Upside potential
Previous Close
$50.12

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

Gold Fields Limited is a globally diversified gold producer with operations spanning South Africa, Australia, Peru, Chile, and Ghana. The company's core revenue model is driven by gold mining and sales, supplemented by by-product revenues from silver and copper. Gold Fields operates both underground and open-pit mines, leveraging advanced extraction technologies to optimize ore grades and production efficiency. The company maintains a mid-tier position in the gold mining sector, competing with larger peers like Newmont and Barrick while focusing on operational excellence and cost discipline. Its portfolio includes high-quality, long-life assets such as the South Deep mine in South Africa and the Gruyere joint venture in Australia. Gold Fields emphasizes sustainable mining practices, including renewable energy integration and community engagement, to mitigate regulatory and environmental risks. The company's strategic focus on tier-one jurisdictions enhances its appeal to investors seeking stable cash flows and lower geopolitical risk exposure.

Revenue Profitability And Efficiency

Gold Fields reported revenue of $5.2 billion for FY 2024, with net income of $1.25 billion, reflecting robust gold prices and operational efficiency. Diluted EPS stood at $1.38, supported by disciplined cost management and higher production volumes. Operating cash flow of $1.96 billion underscores strong cash generation, though capital expenditures of $1.19 billion indicate ongoing investment in sustaining and growth projects.

Earnings Power And Capital Efficiency

The company's earnings power is evident in its ability to convert revenue into net income at a 24% margin, benefiting from favorable commodity prices and operational leverage. Capital efficiency is balanced between sustaining existing operations and funding growth initiatives, with free cash flow of $769 million after capex, demonstrating prudent allocation.

Balance Sheet And Financial Health

Gold Fields maintains a solid balance sheet with $860 million in cash and equivalents, against total debt of $2.95 billion. The debt level is manageable given the company's cash flow generation, with a net debt position of $2.09 billion. Liquidity remains adequate to meet near-term obligations and fund strategic investments.

Growth Trends And Dividend Policy

Production growth is driven by asset optimization and expansion projects, particularly in Australia and South Africa. The company paid a dividend of $0.5444 per share, reflecting a commitment to shareholder returns while retaining capital for growth. Dividend sustainability is supported by strong cash flows and a conservative payout ratio.

Valuation And Market Expectations

Gold Fields trades at a premium to peers, reflecting its diversified asset base and operational stability. Market expectations are anchored on sustained gold prices and the company's ability to deliver consistent production growth. Valuation multiples align with mid-tier gold producers, with upside potential tied to exploration success.

Strategic Advantages And Outlook

Gold Fields' strategic advantages include geographic diversification, high-quality assets, and a focus on cost control. The outlook remains positive, supported by stable gold demand and disciplined capital allocation. Risks include commodity price volatility and regulatory changes, but the company's proactive risk management mitigates these challenges.

Sources

Company filings, investor presentations

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