US · KGC
Kinross Gold Corporation
- Sector
- Basic Materials · Gold
- Headquarters
- Toronto, ON M5J 2V5
- Website
- kinross.com
Price · as of 2025-12-31
$29.55
Market cap 44.63B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $46.81 | +58.41% |
| Intrinsic Value(DCF) | $14.72 | -50.19% |
| Graham-Dodd Method(GD) | $15.09 | -48.94% |
| Graham Formula(GF) | $91.37 | +209.21% |
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 | $9.73 | $19.69 | $0.21 | $0.00 | $0.00 |
| 2012 | $7.08 | $15.28 | $0.00 | $0.00 | $0.00 |
| 2013 | $4.41 | $17.55 | $0.00 | $0.00 | $11.61 |
| 2014 | $2.11 | $20.62 | $0.00 | $0.00 | $0.00 |
| 2015 | $2.66 | $22.00 | $0.00 | $0.00 | $2.88 |
| 2016 | $2.96 | $23.47 | $0.11 | $2.82 | $0.00 |
| 2017 | $3.22 | $24.92 | $0.62 | $5.33 | $1.26 |
| 2018 | $3.03 | $22.23 | $0.00 | $3.38 | $0.00 |
| 2019 | $5.03 | $26.84 | $1.09 | $6.99 | $9.50 |
| 2020 | $6.15 | $27.76 | $13.13 | $9.56 | $29.52 |
| 2021 | $5.22 | $23.72 | $0.23 | $4.17 | $0.00 |
| 2022 | $3.34 | $22.08 | $0.00 | $0.38 | $0.00 |
| 2023 | $5.25 | $22.95 | $1.96 | $4.83 | $10.16 |
| 2024 | $11.08 | $27.58 | $34.57 | $7.64 | $22.08 |
| 2025 | $36.79 | $46.81 | $0.01 | $15.09 | $91.37 |
AI valuation
Our deep-learning model estimates Kinross Gold Corporation's (KGC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $46.81
- Current price
- $29.55
- AI upside
- +58.41%
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
$14.72
-50.19% upside
Graham-Dodd
$15.09
-48.94% upside
Graham Formula
$91.37
+209.21% 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 |
| KGC | Kinross Gold Corporation | $29.55 | 44.63B | +58% | -50% | -49% | +209% | 18.45 | 5.24 | 6.25 | 10.27 | 11.64 | 5.24 | 47.45% | 43.19% | 33.90% | 31.55% | 31.37% | 20.92% | 0.09 | 37.23 | 2.35 | 1.31 | -0.23 | 15844.00% | 3934.00% | 8734.00% | 5.72% | 2.71 | 33.63% | 0.34% | 6.40% | 5.73% | 14.16 | 17.09 | 6.12 | 8.17 |
| AGI | Alamos Gold Inc. | $54.19 | 22.75B | -12% | -56% | -64% | +61% | 25.81 | 5.24 | 12.84 | 19.14 | 12.63 | 5.24 | 54.31% | 44.53% | 49.07% | 22.47% | 17.48% | 15.39% | 0.05 | 2034.79 | 1.72 | 1.28 | -0.33 | 20435.00% | 3457.00% | 1500.00% | 1.17% | 1.39 | 7.22% | 0.17% | 4.50% | 1.84% | 28.27 | 84.15 | 12.59 | 8.04 |
| AMRZ | Amrize Ltd | $64.99 | 35.94B | -29% | -57% | -72% | -70% | 29.80 | 2.66 | 2.99 | 13.93 | — | 14.09 | 25.68% | 16.13% | 10.03% | 8.92% | 8.66% | 4.96% | 0.45 | — | 1.64 | 1.06 | 1.41 | -696.00% | 95.00% | -1341.00% | 4.02% | 0.77 | 8.23% | 0.00% | 0.00% | 0.00% | 20.62 | 27.67 | 3.33 | 2.76 |
| AU | AngloGold Ashanti Plc | $127.77 | 64.51B | -15% | +61% | — | +208% | 24.71 | 8.05 | 6.58 | 11.80 | 20.13 | 8.16 | 46.54% | 45.14% | 26.65% | 35.82% | 44.33% | 18.67% | 0.30 | 20.30 | 2.87 | 1.89 | -0.09 | 12275.00% | 7078.00% | 25364.00% | 4.77% | 2.91 | 41.52% | 2.87% | 71.00% | 4.74% | 14.48 | 20.82 | 6.54 | 10.15 |
| FNV | Franco-Nevada Corporation | $280.61 | 54.1B | -70% | -80% | -91% | — | 49.69 | 4.57 | 24.63 | 26.26 | — | 4.57 | 68.18% | 65.25% | 49.58% | 9.38% | 11.81% | 8.96% | 0.00 | 293.56 | 25.43 | 23.84 | -1.47 | -21811.00% | -865.00% | -1024.00% | 1.54% | 12.29 | 9.48% | 0.88% | 43.90% | 0.99% | 35.76 | 61.64 | 23.33 | 50.28 |
| GFI | Gold Fields Limited | $58.84 | 52.66B | +7% | +25% | -70% | +402% | 14.49 | 6.15 | 5.90 | 10.15 | 7.75 | 6.15 | 54.20% | 49.38% | 40.76% | 52.49% | 34.03% | 28.21% | 0.43 | 47.49 | 1.75 | 1.05 | 0.34 | 18696.00% | 6877.00% | 34014.00% | 6.02% | 2.68 | 35.59% | 1.37% | 19.80% | 1.95% | 12.38 | 17.19 | 6.11 | 6.98 |
| MT | ArcelorMittal S.A. | $65.16 | 49.94B | -30% | -52% | +29% | -59% | 15.61 | 0.90 | 0.80 | 9.68 | 10.90 | 1.00 | 9.63% | 5.91% | 5.14% | 6.08% | 5.59% | 3.37% | 0.25 | 12.22 | 1.36 | 0.40 | 1.34 | 14320.00% | -174.00% | 537.00% | 0.96% | 0.21 | 0.81% | 0.86% | 13.40% | 1.39% | 15.75 | 121.33 | 0.93 | 1.57 |
| NTR | Nutrien Ltd. | $75.07 | 36.56B | -16% | -59% | -77% | -16% | 15.97 | 1.46 | 1.35 | 7.70 | 6.43 | 3.20 | 31.05% | 14.48% | 8.43% | 9.29% | 8.08% | 4.43% | 0.51 | 5.67 | 1.34 | 0.58 | 1.92 | 24853.00% | 533.00% | 4751.00% | 5.53% | 0.37 | 5.52% | 2.93% | 46.80% | 4.45% | 12.39 | 24.09 | 1.79 | 2.00 |
| NUE | Nucor Corporation | $176.88 | 40.48B | -29% | -59% | -57% | -42% | 20.44 | 1.99 | 1.28 | 11.22 | — | 3.03 | 11.93% | 8.18% | 5.37% | 9.89% | 8.71% | 5.90% | 0.34 | 45.07 | 2.94 | 1.45 | 1.18 | -1111.00% | 573.00% | -12333.00% | -0.45% | 0.81 | -0.78% | 1.23% | 25.10% | 2.91% | 17.33 | -245.10 | 1.42 | 4.62 |
| PPG | PPG Industries, Inc. | $123.27 | 27.55B | -4% | +791% | — | -53% | 17.17 | -7.61 | 1.70 | 11.44 | 37.59 | -7.61 | 37.99% | 13.66% | 9.93% | 96.92% | 24.93% | 11.47% | -2.10 | 9.00 | 1.62 | 1.13 | 1.88 | 4568.00% | 19.00% | -21130.00% | -2.88% | 0.00 | -11.52% | 2.33% | 40.00% | 2.33% | 14.85 | -41.39 | 2.03 | 4.76 |
| STLD | Steel Dynamics, Inc. | $193.13 | 28.2B | -39% | -58% | -65% | -52% | 25.12 | 3.33 | 1.64 | 15.71 | — | 3.66 | 13.01% | 8.12% | 6.52% | 13.25% | 9.81% | 7.56% | 0.47 | 21.07 | 3.06 | 1.16 | 1.63 | -1880.00% | 363.00% | -223381.00% | 1.68% | 0.68 | 4.19% | 0.98% | 24.60% | 4.00% | 22.51 | 66.25 | 1.83 | 5.45 |
About Kinross Gold Corporation
Kinross Gold Corporation, together with its subsidiaries, engages in the acquisition, exploration, and development of gold properties principally in the United States, the Russian Federation, Brazil, Chile, Ghana, and Mauritania. It is also involved in the extraction and processing of gold-containing ores; reclamation of gold mining properties; and production and sale of silver. Kinross Gold Corporation was founded in 1993 and is headquartered in Toronto, Canada.
- CEO
- J. Paul Rollinson
- Employees
- 8.45K
- Beta
- 1.26
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($14.72 ÷ $29.55) − 1 = -50.19% (DCF, example).