Kinross Gold Corporation (KGC) DCF Valuation

Kinross Gold Corporation (KGC) DCF Valuation
  • Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • Professional Design: Trusted, Industry-Standard Templates
  • Pre-Built For Quick And Efficient Use
  • No Expertise Is Needed; Easy To Follow

Kinross Gold Corporation (KGC) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Looking to determine the intrinsic value of Kinross Gold Corporation? Our KGC DCF Calculator integrates real-world data with comprehensive customization features, allowing you to refine your forecasts and make more informed investment choices.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019
AY2
2020
AY3
2021
AY4
2022
AY5
2023
FY1
2024
FY2
2025
FY3
2026
FY4
2027
FY5
2028
Revenue 3,497.3 4,213.4 3,729.4 3,455.1 4,239.7 4,497.7 4,771.4 5,061.8 5,369.8 5,696.6
Revenue Growth, % 0 20.48 -11.49 -7.36 22.71 6.09 6.09 6.09 6.09 6.09
EBITDA 1,832.7 2,730.4 854.6 945.4 1,764.4 1,881.0 1,995.4 2,116.8 2,245.7 2,382.3
EBITDA, % 52.4 64.8 22.92 27.36 41.62 41.82 41.82 41.82 41.82 41.82
Depreciation 767.8 911.0 700.1 777.4 986.8 972.6 1,031.8 1,094.6 1,161.2 1,231.9
Depreciation, % 21.96 21.62 18.77 22.5 23.28 21.63 21.63 21.63 21.63 21.63
EBIT 1,064.9 1,819.4 154.5 168.0 777.6 908.3 963.6 1,022.2 1,084.4 1,150.4
EBIT, % 30.45 43.18 4.14 4.86 18.34 20.2 20.2 20.2 20.2 20.2
Total Cash 575.1 1,210.9 531.5 418.1 366.9 721.3 765.2 811.8 861.2 913.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 6.9 8.1 89.6 99.4 106.6
Account Receivables, % 0.1973 0.19224 2.4 2.88 2.51
Inventories 1,053.8 1,072.9 1,151.3 1,072.2 1,153.0 1,301.6 1,380.8 1,464.8 1,554.0 1,648.5
Inventories, % 30.13 25.46 30.87 31.03 27.2 28.94 28.94 28.94 28.94 28.94
Accounts Payable 89.3 89.1 87.8 119.1 113.7 118.3 125.5 133.1 141.2 149.8
Accounts Payable, % 2.55 2.11 2.35 3.45 2.68 2.63 2.63 2.63 2.63 2.63
Capital Expenditure -1,105.2 -964.0 -989.7 -807.9 -1,098.3 -1,172.2 -1,243.5 -1,319.2 -1,399.4 -1,484.6
Capital Expenditure, % -31.6 -22.88 -26.54 -23.38 -25.91 -26.06 -26.06 -26.06 -26.06 -26.06
Tax Rate, % 41.25 41.25 41.25 41.25 41.25 41.25 41.25 41.25 41.25 41.25
EBITAT 794.0 1,358.0 72.8 -952.7 456.8 463.4 491.6 521.5 553.2 586.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -514.8 1,284.5 -378.0 -882.6 251.9 152.9 203.4 215.8 228.9 242.9
WACC, % 9.19 9.19 8.99 8.65 9.08 9.02 9.02 9.02 9.02 9.02
PV UFCF
SUM PV UFCF 797.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 248
Terminal Value 3,529
Present Terminal Value 2,291
Enterprise Value 3,089
Net Debt 1,908
Equity Value 1,181
Diluted Shares Outstanding, MM 1,237
Equity Value Per Share 0.96

What You Will Get

  • Real Kinross Gold Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Kinross Gold’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.

Key Features

  • Customizable Mining Metrics: Adjust essential inputs such as gold price forecasts, production costs, and capital investments.
  • Instant DCF Valuation: Automatically computes intrinsic value, NPV, and additional financial metrics on demand.
  • Industry-Leading Precision: Leverages Kinross Gold's actual financial data for accurate valuation results.
  • Effortless Scenario Analysis: Evaluate various scenarios and analyze results with ease.
  • Efficiency Booster: Streamline your workflow by avoiding the creation of intricate valuation models from the ground up.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Kinross Gold Corporation’s (KGC) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see recalculated results, including Kinross Gold Corporation’s (KGC) intrinsic value.
  • Step 5: Make well-informed investment choices or create reports utilizing the outputs.

Why Choose This Calculator for Kinross Gold Corporation (KGC)?

  • Accuracy: Utilizes real Kinross Gold financials for precise data representation.
  • Flexibility: Built to allow users to easily test and adjust inputs as needed.
  • Time-Saving: Avoid the complexities of constructing a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.

Who Should Use Kinross Gold Corporation (KGC)?

  • Gold Investors: Make informed choices with a reliable resource for gold mining investments.
  • Market Analysts: Streamline your research with comprehensive data and insights on KGC's performance.
  • Financial Consultants: Easily modify reports and presentations tailored to your clients' needs.
  • Mining Enthusiasts: Enhance your knowledge of the gold sector with practical insights and examples.
  • Students and Educators: Leverage it as a valuable tool for learning about mining finance and investment strategies.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Kinross Gold Corporation (KGC) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models illustrating intrinsic value with comprehensive calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Kinross Gold Corporation (KGC).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions for easy result analysis.