
Kinross Gold Corp
TSX:K

Intrinsic Value
The intrinsic value of one
K
stock under the Base Case scenario is
19.03
CAD.
Compared to the current market price of 20.68 CAD,
Kinross Gold Corp
is
Overvalued by 8%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Kinross Gold Corp
Fundamental Analysis

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.
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.

Revenue & Expenses Breakdown
Kinross Gold Corp
Balance Sheet Decomposition
Kinross Gold Corp
Current Assets | 2.1B |
Cash & Short-Term Investments | 611.5m |
Receivables | 98.1m |
Other Current Assets | 1.4B |
Non-Current Assets | 8.7B |
Long-Term Investments | 65.6m |
PP&E | 8B |
Other Non-Current Assets | 704.7m |
Free Cash Flow Analysis
Kinross Gold Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Kinross Gold Corp
Revenue
|
5.6B
USD
|
Cost of Revenue
|
-3.4B
USD
|
Gross Profit
|
2.2B
USD
|
Operating Expenses
|
-251.2m
USD
|
Operating Income
|
1.9B
USD
|
Other Expenses
|
-707.7m
USD
|
Net Income
|
1.2B
USD
|
K Profitability Score
Profitability Due Diligence
Kinross Gold Corp's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Score
Kinross Gold Corp's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
K Solvency Score
Solvency Due Diligence
Kinross Gold Corp's solvency score is 74/100. The higher the solvency score, the more solvent the company is.

Score
Kinross Gold Corp's solvency score is 74/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
K Price Targets Summary
Kinross Gold Corp
According to Wall Street analysts, the average 1-year price target for
K
is 26.03 CAD
with a low forecast of 20.32 CAD and a high forecast of 32.05 CAD.
Dividends
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?
The intrinsic value of one
K
stock under the Base Case scenario is
19.03
CAD.
Compared to the current market price of 20.68 CAD,
Kinross Gold Corp
is
Overvalued by 8%.