U.S. markets close in 5 hours 19 minutes
  • S&P 500

    4,276.23
    +2.19 (+0.05%)
     
  • Dow 30

    33,921.75
    -58.57 (-0.17%)
     
  • Nasdaq

    12,944.58
    +6.46 (+0.05%)
     
  • Russell 2000

    1,987.38
    +0.06 (+0.00%)
     
  • Crude Oil

    90.23
    +2.12 (+2.41%)
     
  • Gold

    1,778.10
    +1.40 (+0.08%)
     
  • Silver

    19.73
    -0.00 (-0.01%)
     
  • EUR/USD

    1.0131
    -0.0050 (-0.49%)
     
  • 10-Yr Bond

    2.8550
    -0.0380 (-1.31%)
     
  • GBP/USD

    1.2006
    -0.0045 (-0.37%)
     
  • USD/JPY

    135.1180
    +0.0280 (+0.02%)
     
  • BTC-USD

    23,417.67
    -5.60 (-0.02%)
     
  • CMC Crypto 200

    557.77
    +0.04 (+0.01%)
     
  • FTSE 100

    7,534.57
    +18.82 (+0.25%)
     
  • Nikkei 225

    28,942.14
    -280.63 (-0.96%)
     

Kinross Gold Corporation (TSE:K) Shares Could Be 29% Above Their Intrinsic Value Estimate

  • Oops!
    Something went wrong.
    Please try again later.
·5 min read
In this article:
  • Oops!
    Something went wrong.
    Please try again later.

Does the July share price for Kinross Gold Corporation (TSE:K) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by projecting its future cash flows and then discounting them to today's value. One way to achieve this is by employing the Discounted Cash Flow (DCF) model. Believe it or not, it's not too difficult to follow, as you'll see from our example!

We generally believe that a company's value is the present value of all of the cash it will generate in the future. However, a DCF is just one valuation metric among many, and it is not without flaws. For those who are keen learners of equity analysis, the Simply Wall St analysis model here may be something of interest to you.

Check out our latest analysis for Kinross Gold

The model

We're using the 2-stage growth model, which simply means we take in account two stages of company's growth. In the initial period the company may have a higher growth rate and the second stage is usually assumed to have a stable growth rate. In the first stage we need to estimate the cash flows to the business over the next ten years. Where possible we use analyst estimates, but when these aren't available we extrapolate the previous free cash flow (FCF) from the last estimate or reported value. We assume companies with shrinking free cash flow will slow their rate of shrinkage, and that companies with growing free cash flow will see their growth rate slow, over this period. We do this to reflect that growth tends to slow more in the early years than it does in later years.

Generally we assume that a dollar today is more valuable than a dollar in the future, so we discount the value of these future cash flows to their estimated value in today's dollars:

10-year free cash flow (FCF) estimate

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

Levered FCF ($, Millions)

US$765.1m

US$676.4m

US$589.3m

US$228.0m

US$181.1m

US$155.9m

US$141.5m

US$133.1m

US$128.1m

US$125.5m

Growth Rate Estimate Source

Analyst x9

Analyst x5

Analyst x4

Analyst x1

Est @ -20.56%

Est @ -13.9%

Est @ -9.24%

Est @ -5.98%

Est @ -3.7%

Est @ -2.1%

Present Value ($, Millions) Discounted @ 7.3%

US$713

US$587

US$477

US$172

US$127

US$102

US$86.4

US$75.7

US$67.9

US$62.0

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$2.5b

We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period. For a number of reasons a very conservative growth rate is used that cannot exceed that of a country's GDP growth. In this case we have used the 5-year average of the 10-year government bond yield (1.6%) to estimate future growth. In the same way as with the 10-year 'growth' period, we discount future cash flows to today's value, using a cost of equity of 7.3%.

Terminal Value (TV)= FCF2032 × (1 + g) ÷ (r – g) = US$125m× (1 + 1.6%) ÷ (7.3%– 1.6%) = US$2.2b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$2.2b÷ ( 1 + 7.3%)10= US$1.1b

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is US$3.6b. The last step is to then divide the equity value by the number of shares outstanding. Compared to the current share price of CA$4.6, the company appears slightly overvalued at the time of writing. The assumptions in any calculation have a big impact on the valuation, so it is better to view this as a rough estimate, not precise down to the last cent.

dcf
dcf

Important assumptions

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the cash flows. You don't have to agree with these inputs, I recommend redoing the calculations yourself and playing with them. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at Kinross Gold as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 7.3%, which is based on a levered beta of 1.338. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

Next Steps:

Although the valuation of a company is important, it ideally won't be the sole piece of analysis you scrutinize for a company. The DCF model is not a perfect stock valuation tool. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. What is the reason for the share price exceeding the intrinsic value? For Kinross Gold, we've compiled three fundamental items you should consider:

  1. Risks: Case in point, we've spotted 5 warning signs for Kinross Gold you should be aware of.

  2. Future Earnings: How does K's growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.

  3. Other Solid Businesses: Low debt, high returns on equity and good past performance are fundamental to a strong business. Why not explore our interactive list of stocks with solid business fundamentals to see if there are other companies you may not have considered!

PS. Simply Wall St updates its DCF calculation for every Canadian stock every day, so if you want to find the intrinsic value of any other stock just search here.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.

This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.