Valuation Kinross Gold Corporation Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 12:26:46 2026-08-20 EDT			5-day change	1st Jan Change
26.60 ^EUR	+4.91%		+12.66%	+8.38%

08-12	Puma Exploration Says Kinross Gold Continuing Exploration of Williams Brook Project in New Brunswick	MT
08-11	Alert from American News Group market commentary tagged to multiple companies withdrawn	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,272	5,123	7,456	11,403	34,035	35,451	-	-
Change	-	-29.55%	45.56%	52.94%	198.46%	4.16%	-	-
Enterprise Value (EV) ¹	8,405	7,297	9,337	12,227	33,031	32,435	29,982	27,634
Change	-	-13.18%	27.94%	30.96%	170.14%	-1.81%	-7.56%	-7.83%
P/E	34.1x	-8.68x	17.9x	12x	14.5x	10.4x	9.37x	9.55x
PBR	-	0.86x	-	-	3.94x	3.26x	2.55x	2.11x
PEG	-	0x	-0x	0x	0x	0.2x	0.9x	-4.99x
Capitalization / Revenue	1.95x	1.48x	1.76x	2.21x	4.83x	3.87x	3.69x	3.77x
EV / Revenue	2.25x	2.11x	2.2x	2.37x	4.68x	3.54x	3.12x	2.94x
EV / EBITDA	5.24x	8.09x	5.22x	4.68x	7.74x	5.33x	4.59x	4.33x
EV / EBIT	11.1x	62x	11.7x	8.34x	10.4x	6.34x	5.14x	5.06x
EV / FCF	42.8x	30.6x	16.7x	9.57x	12.9x	10.2x	8.66x	8.34x
FCF Yield	2.34%	3.27%	5.99%	10.5%	7.77%	9.8%	11.5%	12%
Dividend per Share ²	0.12	0.12	0.12	0.12	0.13	0.1483	0.164	0.1712
Rate of return	2.07%	2.94%	1.98%	1.29%	0.46%	0.5%	0.55%	0.57%
EPS ²	0.17	-0.47	0.34	0.77	1.95	2.881	3.191	3.13
Distribution rate	70.6%	-25.5%	35.3%	15.6%	6.67%	5.15%	5.14%	5.47%
Net sales ¹	3,729	3,455	4,240	5,149	7,051	9,164	9,617	9,400
EBITDA ¹	1,604	901.7	1,788	2,614	4,266	6,090	6,534	6,384
EBIT ¹	758.2	117.7	801.4	1,466	3,162	5,113	5,837	5,463
Net income ¹	221.2	-605.2	416.3	948.8	2,390	3,368	3,529	3,381
Net Debt ¹	1,134	2,175	1,880	823.9	-1,004	-3,016	-5,469	-7,817
Reference price ²	5.80	4.08	6.07	9.28	28.20	29.89	29.89	29.89
Nbr of stocks (in thousands)	1,253,730	1,256,000	1,227,821	1,229,048	1,207,100	1,186,241	-	-
Announcement Date	2/16/22	2/15/23	2/14/24	2/12/25	2/18/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NEWMONT CORPORATION	12.71x	4.71x	7.39x	0.84%	131B
AGNICO EAGLE MINES LIMITED	16.57x	6.5x	9.08x	0.78%	105B
BARRICK MINING CORPORATION	13.02x	3.3x	4.8x	1.87%	74.27B
WHEATON PRECIOUS METALS CORP.	30x	18.07x	21.13x	0.53%	66.85B
ANGLOGOLD ASHANTI PLC	13.93x	4.45x	6.13x	3.74%	55.4B
KINROSS GOLD CORPORATION	10.37x	3.54x	5.33x	0.5%	35.45B
NORTHERN STAR RESOURCES LIMITED	18.42x	4.27x	7.66x	2.29%	22.85B
ROYAL GOLD, INC.	21.16x	11x	13.52x	0.77%	21.02B
COEUR MINING, INC.	14.77x	4.2x	8.08x	-	21.51B
Average	16.77x	6.67x	9.24x	1.41%	59.33B
Weighted average by Cap.	16.31x	6.64x	9.10x	1.29%