Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
KINROSS GOLD CORP
Bear Case (25th pct.)
-21.3% vs price
Base Case (Median)
18.3% vs price
Bull Case (75th pct.)
51.9% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $22.01 | -8.0% | High (40%) |
| PE Comparable | $34.60 | 44.6% | Medium (25%) |
| Graham Number | $17.77 | -25.7% | Medium (30%) |
| EV/EBITDA | $36.94 | 54.4% | Medium (20%) |
| EV/FCF | $43.91 | 83.5% | Medium (20%) |
| Earnings Power Value | $10.48 | -56.2% | Medium (50%) |
Based on 6 out of 7 methods, KGC appears fairly valued at the current price of $23.93. The base case fair value of $28.31 implies 18.3% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.