Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
TSE:K
CAD
NYSE:KGC
USD
Description
Kinross Gold Corp are a gold focused major with ten producing mines in Brazil, Chile, Ghana, Mauritania, Russia and USA, six mines in development in Canada, Chile, Ecuador and Russia and two exploration properties. Currently they produce roughly 2.0Moz. of gold per year. They have approximately 70Moz. of gold in the reserves and resources category of which 61Moz. are in the measured and indicated category. They have a market capitalisation of ~$6026M which is a fall of roughly 13% over the last twelve months. As of 02/07/2022 they have ~$1,450M debt and ~$719M cash. They have 1,301M shares outstanding and trade on the New York Stock Exchange and the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
02/07/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$6,947.16M
$6,026.00M
07/22/2022
$-921.16M
Total Assets:
$8,000.00M
$8,000.00M
02/07/2022
$0.00M
Total Liabilities:
$3,700.00M
$3,700.00M
02/07/2022
$0.00M
Current Assets:
$1,300.00M
$1,300.00M
02/07/2022
$0.00M
Current Liabilities:
$615.00M
$515.00M
05/11/2022
$-100.00M
Total Debt:
$1,450.00M
$1,450.00M
02/07/2022
$0.00M
Cash:
$586.00M
$719.00M
07/27/2022
$133.00M
Enterprise Value:
$7,811.16M
$6,757.00M
02/13/2184
$-1,054.16M
Cash Flow:
$756.57M
$579.88M
never
$-176.69M
Cash Flow Multiple:
9.18
10.39
never
1.21
Net Debt to Cash Flow Ratio:
1.14
1.26
never
0.12
Finance within 1 year:
02/07/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
02/07/2022
0.00%
Misc
02/07/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
1,244,000,000
1,301,000,000
07/22/2022
57,000,000
Shares (FD):
1,254,000,000
1,310,000,000
07/22/2022
56,000,000
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
02/07/2022
n/a
Production (Gold Eq Oz.):
(guess) 2,700,000
(guess) 2,000,000
07/27/2022
-700,000
Production (Silver Eq Oz.) :
(guess) 214,889,920
(guess) 166,893,465
07/27/2022
-47,996,456
Initial CapEx (Outstanding):
n/a
n/a
02/07/2022
n/a
Funding Option:
n/a
n/a
02/07/2022
n/a
Documentation:
none
PRODUCER
11/10/2022
n/a
Value Adjustment:
none
-25%
never
-25%
Resource Data
GOLD
02/07/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
33.00M
33.00M
02/07/2022
0.00M
Measured & Indicated:
61.00M
61.00M
02/07/2022
0.00M
Inferred:
9.00M
9.00M
02/07/2022
0.00M
Reserves & Resources:
70.00M
70.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
28.05M
28.05M
02/07/2022
0.00M
Measured & Indicated:
47.09M
47.09M
02/07/2022
0.00M
Inferred:
3.83M
3.83M
02/07/2022
0.00M
Reserves & Resources:
50.92M
50.92M
never
0.00M
C U R R E N T
Annual Production:
(guess) 2,700,000oz.
(guess) 2,000,000oz.
07/27/2022
-700,000oz.
Cash Cost:
$850
$950
07/27/2022
$100.00
Extra Operating Cost:
$550
$500
11/10/2022
$-50.00
Average Grade:
0.70 g/t
0.70 g/t
02/07/2022
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
11/10/2022
0.00%
F U T U R E
Proven & Probable:
60.00M
60.00M
02/07/2022
0.00M
Annual Production:
2,900,000oz.
2,000,000oz.
07/27/2022
-900,000oz.
Cash Cost:
$850
$1,000
07/27/2022
$150
Extra Operating Cost:
$500
$500
11/10/2022
$0
SILVER
02/07/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
02/07/2022
0.00M
Measured & Indicated:
n/a
n/a
02/07/2022
0.00M
Inferred:
n/a
n/a
02/07/2022
0.00M
Reserves & Resources:
n/a
n/a
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
02/07/2022
0.00M
Measured & Indicated:
n/a
n/a
02/07/2022
0.00M
Inferred:
n/a
n/a
02/07/2022
0.00M
Reserves & Resources:
n/a
n/a
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
02/07/2022
$0.00
Extra Operating Cost:
n/a
n/a
02/07/2022
$0.00
Average Grade:
n/a
n/a
02/07/2022
n/a
Recovery Rate:
n/a
n/a
02/07/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
02/07/2022
0.00M
Annual Production:
n/a
n/a
02/07/2022
n/a
Cash Cost:
n/a
n/a
02/07/2022
n/a
Extra Operating Cost:
n/a
n/a
02/07/2022
n/a
Property
Last Analysis Data (02/07/2022)
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Production
Paracatu , Brazil
Paracatu
100%
n/a
Development
Dawson City , Canada
White Gold
100%
n/a
Production
Copiapó , Chile
La Coipa
100%
n/a
Production
Copiapó , Chile
Maricunga
100%
n/a
Development
Copiapó , Chile
Cerro Casale
25%
n/a
Development
Maricunga , Chile
Lobo Marte
100%
n/a
Development
Zamora-chinchipe , Ecuador
Fruta del Norte
100%
n/a
Production
Bibiani , Ghana
Chirano
90%
n/a
Production
Nouadhibou , Mauritania
Tasiast
100%
Open Pit
Production
Chukotka , Russia
Kupol
75%
n/a
Development
Chukotka , Russia
Dvoinoye
100%
n/a
Development
Chukotka , Russia
Vodorazdelnaya
100%
n/a
Production
Alaska , USA
Fort Knox
100%
n/a
Production
Ferry County , USA
Kettle River
100%
n/a
Production
Nye County , USA
Round Mountain Area
50%
n/a
Production
USA
Round Mountain Area silver
50%
n/a
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Paracatu , Brazil
Paracatu
100%
n/a
n/a
n/a
Development
Dawson City , Canada
White Gold
100%
n/a
n/a
n/a
Exploration
Ontario , Canada
Dixie Lake
100% (guess)
9,800
n/a
show
Large discovery
No maiden resource yet.
22 kilometer strike.
Exploration
Ontario , Canada
West Madsen
100% (guess)
2,700
n/a
show
Early exploration.
Production
Copiapó , Chile
La Coipa
100%
n/a
n/a
n/a
Production
Copiapó , Chile
Maricunga
100%
n/a
n/a
n/a
Development
Copiapó , Chile
Cerro Casale
25%
n/a
n/a
n/a
Development
Maricunga , Chile
Lobo Marte
100%
n/a
n/a
n/a
Development
Zamora-chinchipe , Ecuador
Fruta del Norte
100%
n/a
n/a
n/a
Production
Bibiani , Ghana
Chirano
90%
n/a
n/a
n/a
Production
Nouadhibou , Mauritania
Tasiast
100%
n/a
Open Pit
n/a
Production
Chukotka , Russia
Kupol
75%
n/a
n/a
n/a
Development
Chukotka , Russia
Dvoinoye
100%
n/a
n/a
n/a
Development
Chukotka , Russia
Vodorazdelnaya
100%
n/a
n/a
n/a
Production
Alaska , USA
Fort Knox
100%
n/a
n/a
n/a
Production
Ferry County , USA
Kettle River
100%
n/a
n/a
n/a
Production
Nye County , USA
Round Mountain Area
50%
n/a
n/a
n/a
Production
USA
Round Mountain Area silver
50%
n/a
n/a
n/a
Total Land Package Size (ha):
12,500
Profitability (by resource)
Proven & Probable
02/07/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
100.00%
100.00%
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
33.00M
33.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
127.31M
P L A U S I B L E
Gold Eq. Oz.:
28.05M
28.05M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
108.21M
Maximum Profit (Gold):
$7,859.89M
$6,099.61M
n/a
$-1,760.28M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$7,859.89M
$6,099.61M
n/a
$-1,760.28M
Max Profit / Current MCap:
1.131
1.012
n/a
-0.119
Max Profit Per Share (Gold):
$6.27
$4.66
n/a
$-1.61
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$6.27
$4.66
n/a
$-1.61
Total Free Profit Per Share:
$0.73
$0.06
n/a
$-0.67
FD Mkt. Cap / Gold Eq.:
$247.67
$214.83
n/a
$-32.84
FD Mkt. Cap / Silver Eq.:
$3.11
$2.57
n/a
$-0.54
FD Mkt. Cap / Per Metal as % Spot Price:
13.76%
11.52%
n/a
-2.23%
Measured & Indicated
02/07/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
100.00%
100.00%
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
61.00M
61.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
235.33M
P L A U S I B L E
Gold Eq. Oz.:
47.09M
47.09M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
181.67M
Maximum Profit (Gold):
$13,195.09M
$10,239.96M
n/a
$-2,955.13M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$13,195.09M
$10,239.96M
n/a
$-2,955.13M
Max Profit / Current MCap:
1.899
1.699
n/a
-0.200
Max Profit Per Share (Gold):
$10.52
$7.82
n/a
$-2.71
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$10.52
$7.82
n/a
$-2.71
Total Free Profit Per Share:
$4.98
$3.22
n/a
$-1.77
FD Mkt. Cap / Gold Eq.:
$147.53
$127.97
n/a
$-19.56
FD Mkt. Cap / Silver Eq.:
$1.85
$1.53
n/a
$-0.32
FD Mkt. Cap / Per Metal as % Spot Price:
8.19%
6.86%
n/a
-1.33%
Reserves & Resources
02/07/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
100.00%
100.00%
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
70.00M
70.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
270.05M
P L A U S I B L E
Gold Eq. Oz.:
50.92M
50.92M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
196.42M
Maximum Profit (Gold):
$14,266.89M
$11,071.72M
n/a
$-3,195.17M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$14,266.89M
$11,071.72M
n/a
$-3,195.17M
Max Profit / Current MCap:
2.054
1.837
n/a
-0.216
Max Profit Per Share (Gold):
$11.38
$8.45
n/a
$-2.93
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$11.38
$8.45
n/a
$-2.93
Total Free Profit Per Share:
$5.84
$3.85
n/a
$-1.99
FD Mkt. Cap / Gold Eq.:
$136.45
$118.35
n/a
$-18.09
FD Mkt. Cap / Silver Eq.:
$1.71
$1.42
n/a
$-0.30
FD Mkt. Cap / Per Metal as % Spot Price:
7.58%
6.35%
n/a
-1.23%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
02/07/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Spot Gold:
$1,800.30
$1,864.20
02/05/2023
$63.90
Spot Silver:
$22.62
$22.34
02/05/2023
$-0.28
Gold:Silver Ratio:
79.59
83.45
02/05/2023
3.86
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: