
Centerra Gold Inc
TSX:CG

Intrinsic Value
The intrinsic value of one
CG
stock under the Base Case scenario is
22.85
CAD.
Compared to the current market price of 9.06 CAD,
Centerra Gold Inc
is
Undervalued by 60%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Centerra Gold Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Centerra Gold Inc
Balance Sheet Decomposition
Centerra Gold Inc
Current Assets | 993.1m |
Cash & Short-Term Investments | 627.8m |
Receivables | 117.7m |
Other Current Assets | 247.6m |
Non-Current Assets | 1.3B |
Long-Term Investments | 9.8m |
PP&E | 1.1B |
Other Non-Current Assets | 160.8m |
Free Cash Flow Analysis
Centerra Gold Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Centerra Gold Inc
Revenue
|
1.2B
USD
|
Cost of Revenue
|
-836.5m
USD
|
Gross Profit
|
378m
USD
|
Operating Expenses
|
-105.4m
USD
|
Operating Income
|
272.6m
USD
|
Other Expenses
|
-192.2m
USD
|
Net Income
|
80.4m
USD
|
CG Profitability Score
Profitability Due Diligence
Centerra Gold Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Centerra Gold Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
CG Solvency Score
Solvency Due Diligence
Centerra Gold Inc's solvency score is 78/100. The higher the solvency score, the more solvent the company is.

Score
Centerra Gold Inc's solvency score is 78/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CG Price Targets Summary
Centerra Gold Inc
According to Wall Street analysts, the average 1-year price target for
CG
is 11.56 CAD
with a low forecast of 6.57 CAD and a high forecast of 14.7 CAD.
Dividends
Current shareholder yield for CG 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?
The intrinsic value of one
CG
stock under the Base Case scenario is
22.85
CAD.
Compared to the current market price of 9.06 CAD,
Centerra Gold Inc
is
Undervalued by 60%.