Kinross Gold Corp
NYSE:KGC

Watchlist Manager
Kinross Gold Corp Logo
Kinross Gold Corp
NYSE:KGC
Watchlist
Price: 28.16 USD Market Closed
Market Cap: 34.9B USD

Intrinsic Value

The intrinsic value of one KGC stock under the Base Case scenario is 25.37 USD. Compared to the current market price of 28.16 USD, Kinross Gold Corp is Overvalued by 10%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

KGC Intrinsic Value
25.37 USD
Overvaluation 10%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Kinross Gold Corp

What is Valuation History?
Ask AI Assistant
What other research platforms think about KGC?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is KGC valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Kinross Gold Corp.

Explain Valuation
Compare KGC to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Ongoing geopolitical and operational risks in less stable regions—particularly in West Africa—could result in unexpected production halts and higher operational costs, undermining Kinross's ability to maintain stable cash flow and meet production targets.

The successful execution of expansion initiatives, such as the Tasiast 24k project, remains uncertain and could face delays or cost overruns, eroding potential returns and dampening investor sentiment if milestones are not met on schedule.

Despite cost-saving measures, any sharp drop in gold prices could rapidly compress Kinross’s margins due to the company’s high fixed costs, which might weaken its profitability more severely than peers with more diversified asset portfolios.

Bull Theses

Completion of the Tasiast 24k expansion project on time and on budget would significantly boost production capacity and lower unit costs, solidifying Kinross’s standing among low-cost producers and improving free cash flow generation.

A strong balance sheet—supported by recent debt management initiatives—positions Kinross to pursue selective M&A opportunities or develop key capital projects, driving future growth without excessive balance sheet risk.

Scaling back on noncore assets and focusing on core operations, such as its high-grade mines in the Americas, could further streamline overhead and enhance overall profitability, potentially rewarding shareholders with improved returns and dividends.

Show More Less
How do you feel about K?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Kinross Gold Corp

Current Assets 2.7B
Receivables 95m
Other Current Assets 2.7B
Non-Current Assets 8.7B
Long-Term Investments 116m
PP&E 8B
Other Non-Current Assets 625m
Current Liabilities 967m
Accrued Liabilities 31m
Other Current Liabilities 936m
Non-Current Liabilities 2.9B
Long-Term Debt 1.2B
Other Non-Current Liabilities 1.7B
Efficiency

Free Cash Flow Analysis
Kinross Gold Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Kinross Gold Corp

Revenue
6.4B USD
Cost of Revenue
-3.4B USD
Gross Profit
3B USD
Operating Expenses
-368.6m USD
Operating Income
2.7B USD
Other Expenses
-896.7m USD
Net Income
1.8B USD
Fundamental Scores

KGC Profitability Score
Profitability Due Diligence

Kinross Gold Corp's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

ROIC is Increasing
Exceptional Operating Margin
ROE is Increasing
Positive ROE
62/100
Profitability
Score

Kinross Gold Corp's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

KGC Solvency Score
Solvency Due Diligence

Kinross Gold Corp's solvency score is 86/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Low D/E
Long-Term Solvency
86/100
Solvency
Score

Kinross Gold Corp's solvency score is 86/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

KGC Price Targets Summary
Kinross Gold Corp

Wall Street analysts forecast KGC stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for KGC is 32.57 USD with a low forecast of 25.64 USD and a high forecast of 41.89 USD.

Lowest
Price Target
25.64 USD
9% Downside
Average
Price Target
32.57 USD
16% Upside
Highest
Price Target
41.89 USD
49% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for K is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

KGC News

Other Videos
What is the Intrinsic Value of one KGC stock?

The intrinsic value of one KGC stock under the Base Case scenario is 25.37 USD.

Is KGC stock undervalued or overvalued?

Compared to the current market price of 28.16 USD, Kinross Gold Corp is Overvalued by 10%.

Back to Top