investorscraft@gmail.com

Intrinsic ValueKinross Gold Corporation (KG.SW)

Previous CloseCHF25.91
Intrinsic Value
Upside potential
Previous Close
CHF25.91

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 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 focuses on the acquisition, exploration, and development of gold properties, alongside the extraction and processing of gold-containing ores. Its revenue is primarily driven by gold sales, supplemented by silver production, positioning it within the competitive global gold mining sector. Kinross maintains a mid-tier market position, balancing scale with operational flexibility, and emphasizes cost efficiency to sustain profitability amid fluctuating gold prices. The company’s strategic presence in stable jurisdictions, such as the U.S. and Brazil, mitigates geopolitical risks while supporting long-term resource growth. Kinross leverages its technical expertise and disciplined capital allocation to optimize mine performance, ensuring resilience in cyclical commodity markets. Its focus on operational excellence and sustainable practices enhances its reputation among investors and stakeholders in the precious metals industry.

Revenue Profitability And Efficiency

In FY 2023, Kinross reported revenue of $4.24 billion USD, reflecting its steady production output and gold price dynamics. Net income stood at $416.3 million USD, with diluted EPS of $0.34, indicating moderate profitability. Operating cash flow reached $1.61 billion USD, underscoring strong cash generation capabilities, while capital expenditures of $1.1 billion USD highlight ongoing investments in sustaining and growth projects.

Earnings Power And Capital Efficiency

Kinross demonstrates solid earnings power, supported by its ability to generate substantial operating cash flow relative to net income. The company’s capital efficiency is evident in its balanced approach to reinvestment, with capex directed toward maintaining production levels and extending mine life. Its disciplined cost management helps preserve margins despite industry-wide cost pressures.

Balance Sheet And Financial Health

Kinross maintains a manageable financial position, with $352.4 million USD in cash and equivalents against total debt of $2.26 billion USD. The company’s leverage is moderate, and its liquidity position is supported by robust operating cash flows. This structure provides flexibility to navigate commodity price volatility and fund strategic initiatives.

Growth Trends And Dividend Policy

Kinross has shown consistent production stability, with growth focused on organic expansion and operational optimization. The company pays a dividend of $0.10662 per share, reflecting a commitment to shareholder returns while retaining capital for reinvestment. Its growth strategy prioritizes brownfield expansions and exploration to replenish reserves.

Valuation And Market Expectations

With a market capitalization of $4.61 billion USD and a beta of 1.243, Kinross is viewed as a higher-risk play within the gold sector, sensitive to gold price movements. The market likely prices in expectations of sustained production and cost control, balanced against geopolitical and operational risks.

Strategic Advantages And Outlook

Kinross benefits from its geographically diversified asset base and operational expertise, which provide a competitive edge in cost management and resource development. The outlook remains cautiously optimistic, contingent on gold price stability and successful execution of growth projects. The company’s focus on sustainability and stakeholder engagement further strengthens its long-term positioning.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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