Kinross Gold Corp
TSX:K

Watchlist Manager
Kinross Gold Corp Logo
Kinross Gold Corp
TSX:K
Watchlist
Price: 21.96 CAD 1.95% Market Closed
Market Cap: 26.9B CAD

Relative Value

The Relative Value of one K stock under the Base Case scenario is hidden CAD. Compared to the current market price of 21.96 CAD, Kinross Gold Corp is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

K Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
44
Median 3Y
1.7
Median 5Y
1.9
Industry
1.8
Forward
3.2
vs History
33
vs Industry
15
Median 3Y
16.1
Median 5Y
12.2
Industry
16.4
Forward
16.8
vs History
4
vs Industry
22
Median 3Y
5.3
Median 5Y
5.3
Industry
9.7
vs History
23
vs Industry
8
Median 3Y
29.3
Median 5Y
21.9
Industry
16.2
vs History
0
vs Industry
28
Median 3Y
1.2
Median 5Y
1.2
Industry
1.7
vs History
0
vs Industry
44
Median 3Y
2.2
Median 5Y
2.1
Industry
2.1
Forward
3.3
vs History
6
vs Industry
32
Median 3Y
8.2
Median 5Y
7.8
Industry
7.4
vs History
14
vs Industry
23
Median 3Y
5.7
Median 5Y
5.4
Industry
10.6
Forward
6.1
vs History
49
vs Industry
18
Median 3Y
12.7
Median 5Y
10.5
Industry
13.5
Forward
9.8
vs History
12
vs Industry
24
Median 3Y
6.1
Median 5Y
6
Industry
11
vs History
58
vs Industry
15
Median 3Y
16
Median 5Y
14.7
Industry
14.6
vs History
0
vs Industry
35
Median 3Y
0.8
Median 5Y
0.9
Industry
1.4

Multiples Across Competitors

K Competitors Multiples
Kinross Gold Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Kinross Gold Corp
TSX:K
27B CAD 3.5 16.3 6.6 10.6
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 541.1 35 918.1 19 815 22 739
ZA
Gold Fields Ltd
JSE:GFI
386.3B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
158.6B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
526B CNY 1.7 14.6 12.3 12.3
US
Newmont Corporation
NYSE:NEM
67.4B USD 3.4 13.3 7.5 10.2
CA
Agnico Eagle Mines Ltd
TSX:AEM
83.9B CAD 6.9 26 11.5 16.3
AU
Greatland Gold PLC
ASX:GGP
87.9B AUD 5 060.9 4 862.7 -3 659.3 -2 950.7
CA
Wheaton Precious Metals Corp
TSX:WPM
57.4B CAD 28.8 67.9 40.3 54.3
CA
Barrick Gold Corp
TSX:ABX
50.8B CAD 2.8 16 5.6 7.7
RU
Polyus PAO
MOEX:PLZL
2.6T RUB 3.8 8.5 6.5 7.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Kinross Gold Corp
TSX:K
Average EV/EBITDA: 2 488.2
6.6
7%
0.9
RU
P
Polyus PJSC
LSE:PLZL
19 815
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
17%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
27%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
12.3
26%
0.5
US
Newmont Corporation
NYSE:NEM
7.5
6%
1.2
CA
Agnico Eagle Mines Ltd
TSX:AEM
11.5
9%
1.3
AU
G
Greatland Gold PLC
ASX:GGP
Negative Multiple: -3 659.3 N/A N/A
CA
Wheaton Precious Metals Corp
TSX:WPM
40.3
18%
2.2
CA
Barrick Gold Corp
TSX:ABX
5.6
16%
0.4
RU
Polyus PAO
MOEX:PLZL
6.5
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Kinross Gold Corp
TSX:K
Average EV/EBIT: 2 857.2
10.6
10%
1.1
RU
P
Polyus PJSC
LSE:PLZL
22 739
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
18%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
34%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
12.3
19%
0.6
US
Newmont Corporation
NYSE:NEM
10.2
7%
1.5
CA
Agnico Eagle Mines Ltd
TSX:AEM
16.3
12%
1.4
AU
G
Greatland Gold PLC
ASX:GGP
Negative Multiple: -2 950.7 N/A N/A
CA
Wheaton Precious Metals Corp
TSX:WPM
54.3
16%
3.4
CA
Barrick Gold Corp
TSX:ABX
7.7
14%
0.6
RU
Polyus PAO
MOEX:PLZL
7.1
N/A N/A