investorscraft@gmail.com

Intrinsic ValueKinross Gold Corporation (K.TO)

Previous Close$42.88
Intrinsic Value
Upside potential
Previous Close
$42.88

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

Kinross Gold Corporation operates as a senior gold mining company with a diversified portfolio of assets across the Americas and West Africa. The company’s core revenue model is driven by gold production, supplemented by silver sales, with operations spanning exploration, development, extraction, and reclamation. Kinross maintains a competitive position in the gold sector through cost-efficient operations and strategic asset optimization, focusing on tier-one jurisdictions to mitigate geopolitical risks. The company’s diversified geographic footprint provides resilience against regional volatility while supporting stable production volumes. Kinross leverages its technical expertise to maximize resource recovery and extend mine life, ensuring long-term sustainability. As a mid-tier gold producer, it balances scale with operational flexibility, targeting disciplined capital allocation to high-return projects. The company’s market position is reinforced by its focus on free cash flow generation and shareholder returns, positioning it as a reliable player in the cyclical gold industry.

Revenue Profitability And Efficiency

Kinross reported revenue of CAD 5.15 billion in FY 2024, with net income of CAD 948.8 million, reflecting strong gold price support and operational efficiency. The company’s diluted EPS of CAD 0.77 underscores its profitability, while operating cash flow of CAD 2.45 billion highlights robust cash generation. Capital expenditures of CAD 1.17 billion indicate sustained investment in maintaining and expanding production capacity.

Earnings Power And Capital Efficiency

Kinross demonstrates solid earnings power, with operating cash flow covering capital expenditures and debt obligations comfortably. The company’s ability to generate CAD 2.45 billion in operating cash flow against CAD 1.46 billion in total debt reflects efficient capital deployment. Its focus on cost control and high-margin operations enhances return on invested capital, supporting sustainable growth.

Balance Sheet And Financial Health

Kinross maintains a balanced financial position, with CAD 611.5 million in cash and equivalents against CAD 1.45 billion in total debt. The manageable leverage ratio and strong cash flow generation provide flexibility for reinvestment and shareholder returns. The company’s liquidity position is adequate to meet near-term obligations and fund growth initiatives.

Growth Trends And Dividend Policy

Kinross has demonstrated consistent production stability, with growth focused on organic expansion and operational optimization. The company’s dividend of CAD 0.167 per share reflects a commitment to returning capital to shareholders, supported by free cash flow. Future growth may hinge on exploration success and disciplined project development in its existing portfolio.

Valuation And Market Expectations

With a market capitalization of CAD 24.77 billion and a beta of 0.787, Kinross is viewed as a relatively stable gold producer. The valuation reflects investor confidence in its operational execution and leverage to gold prices. Market expectations likely center on sustained free cash flow generation and potential dividend increases.

Strategic Advantages And Outlook

Kinross benefits from a diversified asset base, operational expertise, and a disciplined cost structure. The company’s focus on tier-one jurisdictions reduces geopolitical risk, while its strong cash flow supports reinvestment and shareholder returns. The outlook remains positive, contingent on stable gold prices and continued operational efficiency.

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