investorscraft@gmail.com

Intrinsic ValueKinross Gold Corporation (KIN2.DE)

Previous Close27.95
Intrinsic Value
Upside potential
Previous Close
27.95

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, West Africa, and Russia. The company's core revenue model is driven by the extraction, processing, and sale of gold and silver, with operations spanning open-pit and underground mining. Kinross maintains a competitive position in the gold sector through operational efficiency, cost discipline, and strategic asset diversification, targeting mid-tier production scales with a focus on free cash flow generation. The company's geographic spread mitigates jurisdictional risks while providing exposure to high-potential mining regions. Kinross emphasizes sustainable mining practices and long-term resource development, balancing production growth with capital returns. Its market position is reinforced by a disciplined approach to acquisitions and exploration, ensuring a pipeline of reserves to sustain production. The gold industry's cyclical nature and sensitivity to macroeconomic factors position Kinross as a leveraged play on gold prices, with operational flexibility to adapt to market conditions.

Revenue Profitability And Efficiency

Kinross reported revenue of €5.15 billion in its latest fiscal year, with net income of €948.8 million, reflecting strong profitability in the gold sector. The company's diluted EPS of €0.77 underscores its earnings capacity, supported by robust operating cash flow of €2.45 billion. Capital expenditures of €1.17 billion indicate ongoing investments in sustaining and growth projects, balancing operational efficiency with long-term resource development.

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 free cash flow is critical in a capital-intensive industry, allowing for reinvestment and shareholder returns. Its capital efficiency is evident in disciplined project execution and cost management, key drivers of margin stability in volatile gold markets.

Balance Sheet And Financial Health

Kinross maintains a balanced financial position, with €611.5 million in cash and equivalents against total debt of €1.45 billion. The manageable debt level and strong cash flow generation provide financial flexibility. The company's liquidity position supports operational needs and strategic initiatives, while its leverage profile remains within industry norms for mid-tier gold producers.

Growth Trends And Dividend Policy

Kinross focuses on organic growth through mine development and exploration, complemented by selective acquisitions. The company's dividend policy, with a payout of €0.1096 per share, reflects a commitment to returning capital to shareholders while retaining funds for growth. Production trends and reserve replacement will be key indicators of long-term sustainability in a cyclical commodity market.

Valuation And Market Expectations

With a market capitalization of €15.95 billion and a beta of 0.787, Kinross is positioned as a relatively stable player in the gold sector. The valuation reflects expectations of steady production and leverage to gold prices. Investor sentiment will hinge on commodity price trends, operational execution, and the company's ability to navigate geopolitical risks in its operating regions.

Strategic Advantages And Outlook

Kinross benefits from a diversified asset base, operational expertise, and a disciplined cost structure. The company's outlook is tied to gold price dynamics, with potential upside from exploration success and project development. Strategic advantages include a strong balance sheet and a focus on sustainable mining, positioning Kinross to capitalize on long-term demand for precious metals while managing sector volatility.

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