US · CGAU
Centerra Gold Inc.
- Sector
- Basic Materials · Gold
- Headquarters
- Toronto, ON M5J 2P1
- Website
- centerragold.com
Price · as of 2025-12-31
$17.27
Market cap 4.21B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $33.58 | +94.44% |
| Intrinsic Value(DCF) | $27.50 | +59.24% |
| Graham-Dodd Method(GD) | $21.50 | +24.48% |
| Graham Formula(GF) | $49.71 | +187.85% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $14.27 | $33.12 | $34.71 | $7.51 | $43.73 |
| 2012 | $5.30 | $26.94 | $0.00 | $0.00 | $19.94 |
| 2013 | $3.95 | $31.04 | $4.47 | $7.05 | $32.86 |
| 2014 | $3.47 | $28.40 | $0.39 | $2.96 | $1.95 |
| 2015 | $4.59 | $26.40 | $1.32 | $4.84 | $0.00 |
| 2016 | $4.19 | $24.27 | $0.48 | $8.84 | $17.58 |
| 2017 | $4.36 | $32.27 | $2.95 | $10.49 | $45.46 |
| 2018 | $4.47 | $24.02 | $1.09 | $9.15 | $0.95 |
| 2019 | $5.84 | $25.41 | $1.00 | $5.46 | $0.00 |
| 2020 | $8.73 | $31.75 | $0.28 | $13.17 | $0.00 |
| 2021 | $9.15 | $32.93 | $1.71 | $0.00 | $0.00 |
| 2022 | $5.48 | $22.58 | $1.01 | $2.67 | $0.00 |
| 2023 | $5.35 | $829.99 | $1.87 | $2.66 | $0.00 |
| 2024 | $5.67 | $26.47 | $2.01 | $6.58 | $7.02 |
| 2025 | $20.65 | $33.58 | $7.12 | $21.50 | $49.71 |
AI valuation
Our deep-learning model estimates Centerra Gold Inc.'s (CGAU) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $33.58
- Current price
- $17.27
- AI upside
- +94.44%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$27.50
+59.24% upside
Graham-Dodd
$21.50
+24.48% upside
Graham Formula
$49.71
+187.85% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CGAU | Centerra Gold Inc. | $17.27 | 4.21B | +94% | +59% | +24% | +188% | 7.11 | 2.06 | 3.18 | 10.14 | 0.98 | 2.06 | 24.53% | 17.85% | 44.69% | 32.02% | 14.62% | 22.83% | 0.01 | 60.57 | 2.39 | 1.52 | -1.36 | 72571.00% | 947.00% | -1708.00% | 2.24% | 0.79 | 7.30% | 0.99% | 7.00% | 3.25% | 15.66 | 39.27 | 2.80 | 4.48 |
| AAUC | Allied Gold Corporation | $31.64 | 3.92B | -21% | -86% | — | — | -24.50 | 8.47 | 4.01 | 70.76 | — | 8.47 | 30.15% | 18.25% | -15.83% | -37.12% | 53.08% | -10.53% | 0.37 | 11.46 | 0.93 | 0.54 | -2.43 | -6214.00% | 1139.00% | 4463.00% | -2.86% | 0.23 | -33.40% | 0.00% | 0.00% | 1.45% | 21.25 | -33.76 | 3.88 | 2.55 |
| BCC | Boise Cascade Company | $82.74 | 3.06B | -2% | -61% | -33% | -85% | 22.34 | 1.43 | 0.46 | 8.66 | — | 1.72 | 13.98% | 2.81% | 2.07% | 6.29% | 6.51% | 4.02% | 0.25 | 18.34 | 3.36 | 1.66 | 0.13 | -6322.00% | -475.00% | -9391.00% | 0.43% | 0.52 | 0.62% | 1.17% | 26.10% | 7.34% | 16.76 | 236.89 | 0.47 | 4.76 |
| DRD | DRDGOLD Limited | $38.90 | 3.36B | -59% | -32% | -77% | +28% | 14.20 | 3.59 | 4.04 | 9.05 | 20.83 | 3.59 | 39.74% | 11.64% | 28.47% | 28.44% | 9.58% | 20.67% | 0.00 | — | 2.28 | 1.63 | -0.38 | 6818.00% | 2626.00% | -21014.00% | 3.94% | 3.51 | 17.96% | 1.35% | 19.20% | 3.85% | 33.34 | 24.33 | 3.88 | 6.70 |
| EXK | Endeavour Silver Corp. | $13.90 | 4.09B | +187% | +13,357% | — | — | -30.69 | 6.43 | 7.94 | 132.47 | -13.30 | 6.43 | 11.01% | 6.04% | -25.87% | -22.81% | 5.13% | -12.41% | 0.42 | 2.09 | 1.53 | 1.11 | 1.01 | 23077.00% | 11525.00% | -3385.00% | -3.13% | 0.20 | -21.15% | 0.00% | 0.00% | 0.00% | 132.47 | -32.13 | 8.00 | 3.45 |
| FSM | Fortuna Mining Corp. | $13.66 | 4.2B | +323% | -43% | -24% | — | 15.42 | 2.49 | 4.33 | 6.83 | 12.90 | 2.49 | 48.74% | 38.52% | 31.47% | 17.53% | 19.43% | 11.91% | 0.16 | 14.76 | 2.98 | 2.48 | -0.51 | 11951.00% | -960.00% | 8185.00% | 7.08% | 1.86 | 21.43% | 0.00% | 0.00% | 6.24% | 10.46 | 13.14 | 4.03 | 5.09 |
| MEOH | Methanex Corporation | $50.53 | 3.91B | -6% | -66% | -36% | -61% | 11.16 | 1.33 | 0.75 | 6.43 | — | 1.33 | 19.10% | 9.73% | 4.41% | 12.44% | 7.25% | 3.84% | 1.54 | 2.73 | 2.62 | 1.87 | 2.93 | -700.00% | -10.00% | 16585.00% | 20.17% | 1.01 | 12.62% | 1.79% | 19.90% | 9.47% | 14.18 | 9.12 | 1.38 | 1.70 |
| PPTA | Perpetua Resources Corp. | $36.86 | 4.49B | — | — | — | — | -40.14 | 5.34 | — | -41.85 | — | 5.34 | 0.00% | — | — | -15.99% | -77.89% | -14.43% | 0.00 | — | 7.01 | 6.92 | 3.43 | -7343333.00% | — | -3268.00% | -2.51% | -1.76 | -21.76% | 0.00% | 0.00% | 7.03% | -10.31 | -36.89 | — | 31.73 |
| SA | Seabridge Gold Inc. | $39.35 | 4.11B | — | — | — | — | -46.12 | 1.71 | — | -101.98 | — | 1.71 | 0.00% | — | — | -3.97% | -1.68% | -2.23% | 0.67 | -59.10 | 2.86 | 2.72 | -26.89 | 0.00% | — | -5213.00% | -8.36% | -0.70 | -9.37% | 0.00% | 0.00% | 0.00% | -90.14 | -16.18 | — | 1.19 |
About Centerra Gold Inc.
Centerra Gold Inc., a gold mining company, engages in the acquisition, exploration, development, and operation of gold and copper properties in North America, Turkey, and internationally. The company explores for gold, copper, and molybdenum deposits. Its flagship projects include the 100% owned Mount Milligan gold-copper mine located in British Columbia, Canada; and the Öksüt Gold Mine located in Turkey. The company was incorporated in 2002 and is headquartered in Toronto, Canada.
- CEO
- Paul Botond Stilicho Tomory
- Employees
- 1.15K
- Beta
- 1.27
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($27.50 ÷ $17.27) − 1 = +59.24% (DCF, example).