Frontierby eninvs

Language: EN · RU

← Region

Kinross Gold USD

Update

Re-runs extraction for each period with period-end year from max(2023, current year − 2) through the current year, oldest first (up to three reporting years). This can take a long time.

Sector: Gold mining

Geography: Canada, USA, Brazil, Chile

COMM_KGC

Price chart

25.58 USDDay 2.90%

Key metrics

Net debt (table and EV/EBITDA): |short-term borrowings| + |long-term borrowings| + |other financial liabilities| when extracted + |non-controlling interest| when extracted − |cash and equivalents|; amounts in millions of the reporting currency.

Market

Price
25.58 USD · 2.90%
Market cap
30.7 bn USD

Growth

Δ revenue y/y
36.9%
Δ EBITDA y/y
63.1%

Multiples

P/E (LTM)
8.0x
P/B (FY)
3.6x
P/E (ann.)
13.3x
EV/EBITDA (LTM)
4.1x
EV/EBITDA (ann.)
7.0x

Cash return

Dividend yield
0.4%
FCF yield (LTM)
5.8%

Value creation

to fair market cap at the current EV/EBITDA
Upside (potential)
-35.8%
↓ details

Liquidity

Daily turnover (listing)
217 mln USD

Shares: yahoo_fundamentals_timeseries/KGC

🔍 Sanity check — subtotal consistency (Level-1 + Level-2) OK: 1 / Warn: 10 / Err: 1 / Autofix applied: 0
Port of PHP subtotal-total + sign-flip detection logic
PeriodIssues
2023-03-31 Q1⚠Warn 1
2023-06-30 Q2⚠Warn 1
2023-09-30 Q3⚠Warn 2
2023-12-31 FY⚠Warn 2
2023-12-31 Q4✓OK
2024-03-31 Q1⚠Warn 1
2024-06-30 Q2⚠Warn 1
2024-09-30 Q3⚠Warn 1
2024-12-31 FY⚠Warn 1
2025-06-30 Q2⚠Warn 1
2025-09-30 Q3⚠Warn 2
2025-12-31 FY✗Errors 1Warn 1
✓ All checks pass · ⚠ Has warnings (review) · ✗ Has errors (needs fix) · ✓* Autofix applied (see evidence)

Financial dynamics

Monetary columns are in M USD, one decimal; scale (K/M/B/T) keeps values readable. For the period (default) shows P&L and cash flow for that row’s reporting window: quarterly amounts when the feed uses quarter-duration facts (typical US 10-Q revenue and income), quarterly cash flows after stripping YTD where only cumulative tags exist, and an implied Q4 on 31 Dec FY rows (P&L: FY minus Q1–Q3; operating / investing cash flow: FY 12m minus 9M YTD to 30 Sep when sourced from SEC builder evidence) so they match 10-Q scale. Some issuers still use cumulative YTD minus the prior row in the same calendar year. As reported shows values stored on each row (e.g. full-year on FY). Balance sheet is always as reported. Source JSON may use millions etc.; conversion uses amounts_unit per row.

DatePeriodStatusRevenueM USDOperating profitM USDD&AM USDEBITDAM USDNet profitM USDOperating CFM USDCapex + M&AM USDAssetsM USDEquityM USDROE (annualized)Net debtM USDSource
2025-12-31FY 2025 (12M)PARTIAL7051.1
y/y 36.9%
3277.6
y/y 112.8%
1105.0
y/y -3.7%
4382.6
y/y 63.1%
2470.0
y/y 160.3%
3760.5—12411.1
y/y 14.3%
8576.0
y/y 25.1%
29.9%-1004.1—
2025-09-30Q3 2025 (3M)OK1782.1
y/y 23.5%
762.6
y/y 39.2%
294.7
y/y -4.6%
1057.3
y/y 23.4%
578.4
y/y 61.5%
981.2-306.312118.2
y/y 12.6%
7949.1
y/y 19.6%
9.9%-476.9—
2025-06-30Q2 2025 (3M)OK1728.5
y/y 41.8%
774.8
y/y 169.1%
262.9
y/y -14.1%
1037.7
y/y 74.7%
530.7
y/y 151.6%
992.4-306.111488.9
y/y 8.0%
7570.5
y/y 19.8%
29.4%87.4—
2024-12-31Q4 2024 (3M)PARTIAL1409.4
y/y 26.3%
522.5
y/y 170.0%
253.0
y/y -1.9%
775.4
y/y 71.8%
272.7
y/y 317.0%
835.6-258.910859.1
y/y 3.5%
6857.5
y/y 13.3%
14.1%817.9—
2024-09-30Q3 2024 (3M)OK1443.5
y/y 30.9%
547.7
y/y 142.1%
308.9
y/y 17.0%
856.6
y/y 74.8%
358.2
y/y 226.5%
692.0-279.310758.4
y/y 1.6%
6645.9
y/y 9.7%
7.4%775.2—
2024-06-30Q2 2024 (3M)OK1219.2
y/y 11.6%
287.9
y/y 21.1%
306.0
y/y 27.9%
594.0
y/y 24.5%
210.9
y/y 39.7%
599.2-293.410637.6
y/y 0.9%
6319.2
y/y 5.4%
13.5%1559.7—
2024-03-31Q1 2024 (3M)OK1076.7
y/y 15.9%
182.2
y/y 26.6%
279.6
y/y 23.9%
461.8
y/y 25.0%
107.0
y/y 18.6%
319.6-243.910542.0
y/y 0.4%
6145.6
y/y 4.4%
7.0%1814.2—
2023-12-31Q4 2023 (3M)PARTIAL1115.7
y/y —
193.5
y/y —
257.9
y/y —
451.4
y/y —
65.4
y/y —
410.9-221.510489.4
y/y —
6052.6
y/y —
6.9%1870.9—
2023-09-30Q3 2023 (3M)OK1102.4
y/y —
226.2
y/y —
263.9
y/y —
490.1
y/y —
109.7
y/y —
406.8-326.910593.1
y/y —
6060.4
y/y —
2.4%1983.9—
2023-06-30Q2 2023 (3M)OK1092.3
y/y —
237.8
y/y —
239.3
y/y —
477.1
y/y —
151.0
y/y —
528.6-290.410546.7
y/y —
5997.8
y/y —
10.2%2034.0—
2023-03-31Q1 2023 (3M)OK929.3
y/y —
143.9
y/y —
225.7
y/y —
369.6
y/y —
90.2
y/y —
259.0-259.510500.4
y/y —
5887.0
y/y —
—2247.2—
Data quality — review suggested

Production & Reserves

Physical operating metrics — supplementary, not part of the financial statements

Gold

Proved reserves
21.16 mln gold eq. ounces
2025
Annual production
3.76 mln GEOs
2023

Production, mln GEOs

1.9920223.762023

Proved reserves

YearReserves, mln gold eq. ounces
202521.16
202323.08
202226.33

Production

YearProduction, mln GEOsper day
20233.7610 300
20221.99 *5 458

* partial year

EI1 ___NASDAQ_press_comm (NASDAQ / SEC filings)

Revenue & EBITDA

RevenueEBITDA

Quarterly values ($ mln)

05001 0001 5002 0002023 q12023 q22023 q32023 q42024 q12024 q22024 q32024 q42025 q22025 q3

Year-over-year change

0%20%40%60%80%2023 q12023 q22023 q32023 q42024 q12024 q22024 q32024 q42025 q22025 q3

Cash flow

FCF ($ mln)

02004006008002023 q12023 q22023 q32023 q42024 q12024 q22024 q32024 q42025 q22025 q3

Net debt / cash ($ mln)

-2 000-1 00001 0002 0002023 q22023 q32023 q42024 q12024 q22024 q32024 q42025 q22025 q32025 q4

Key-commodity price — Gold

Current 4 105spot vs LTM +4%

Commodity-player potential

Target market cap from conservative EBITDA and the historical EV/EBITDA

Upside: -35.8%

Main driver: Gold +4% vs LTM; revenue ×1.04 vs costs ×1.12; EBITDA 3 781→2 996; at 6.3× EV/EBITDA → -36%.

Product prices — moves vs the LTM average

CommodityShareSpotLTM3-yrvs LTM, $vs LTM, BRL3y vs LTM
Gold (rev)+100%4 104.523 939.803 102.99+4%-3%-21%
US Diesel Index (EIA) (cost)-15%5.213.754.06+39%+29%+8%

How it is calculated — revenue → costs → EBITDA → target market cap

1 · Reported baseline (LTM)
LTM revenue6 364
LTM EBITDA3 781
LTM cash costs (revenue − EBITDA)2 583
2 · Revenue projection
Revenue multiplier — spot×1.042 (+4%)
= Spot revenue6 630
Revenue multiplier — 3y price×0.788 (-21%)
= 3-year-price revenue5 012
3 · Costs projection
Cost multiplier — spot×1.117 (+12%)
= Spot cash costs2 884
Cost multiplier — 3y price×1.071 (+7%)
= 3-year-price cash costs2 766
4 · EBITDA projection (revenue − costs)
= Spot EBITDA3 746
= 3-year-price EBITDA2 247
Conservative EBITDA = min(spot, avg)2 996
5 · Valuation → target market cap
Historical EV/projected-EBITDA (3-yr average)6.3x
Target EV = EV/EBITDA × conservative EBITDA18 744
Net debt-477
Target market cap = EV − net debt19 177
Current market cap29 857

Upside = target market cap ÷ current − 1 = -35.8%

Spot model vs reported — what the spot model projected (trailing-LTM base brought to the period × the period's commodity-price move) against the actual report, per reported period (quarter, half-year or full year — per the filer's calendar); amounts in USD mln. green = reported above projection, pink = below.

PeriodAct. revModel revΔ revAct. EBITDAModel EBITDAΔ EBITDA
2022 Q3856786+9.0%298-2—
2022 Q41 076791+36.0%18233+447.0%
2023 Q1929923+0.7%370132+180.8%
2023 Q21 0921 008+8.4%477362+31.6%
2023 Q31 1021 040+6.0%490383+27.9%
2023 Q41 1471 106+3.7%478427+12.0%
2024 Q11 0771 141-5.6%462519-11.0%
2024 Q21 2191 295-5.9%594662-10.3%
2024 Q31 4441 354+6.6%851722+17.8%
2024 Q41 4091 464-3.8%773844-8.5%
2025 Q31 7821 841-3.2%1 1451 162-1.4%

EV/EBITDA — LTM vs projected

Projected EV/EBITDA 6.4x · target 3-yr avg 6.2x · LTM avg 7.0x

EV/EBITDA (LTM)EV/EBITDA (projected)target avg (projected, 3y)

Dividends

Paid (completed)

DatePer shareDetailsStatusSource
2026-05-210.04 USDEx-dividend: 0.04 USD per sharePaidYahoo Finance (ex-div)
2026-03-110.04 USDEx-dividend: 0.04 USD per sharePaidYahoo Finance (ex-div)
2025-08-210.03 USDEx-dividend: 0.03 USD per sharePaidYahoo Finance (ex-div)
2025-05-290.03 USDEx-dividend: 0.03 USD per sharePaidYahoo Finance (ex-div)
2025-03-050.03 USDEx-dividend: 0.03 USD per sharePaidYahoo Finance (ex-div)
2024-11-270.03 USDEx-dividend: 0.03 USD per sharePaidYahoo Finance (ex-div)
2024-08-220.03 USDEx-dividend: 0.03 USD per sharePaidYahoo Finance (ex-div)
2024-05-300.03 USDEx-dividend: 0.03 USD per sharePaidYahoo Finance (ex-div)
2024-03-050.03 USDEx-dividend: 0.03 USD per sharePaidYahoo Finance (ex-div)
2023-11-290.03 USDEx-dividend: 0.03 USD per sharePaidYahoo Finance (ex-div)
2023-08-230.03 USDEx-dividend: 0.03 USD per sharePaidYahoo Finance (ex-div)
2023-05-310.03 USDEx-dividend: 0.03 USD per sharePaidYahoo Finance (ex-div)
2023-03-070.03 USDEx-dividend: 0.03 USD per sharePaidYahoo Finance (ex-div)
2022-11-300.03 USDEx-dividend: 0.03 USD per sharePaidYahoo Finance (ex-div)
2022-08-170.03 USDEx-dividend: 0.03 USD per sharePaidYahoo Finance (ex-div)
2022-06-010.03 USDEx-dividend: 0.03 USD per sharePaidYahoo Finance (ex-div)
2022-03-080.03 USDEx-dividend: 0.03 USD per sharePaidYahoo Finance (ex-div)
2021-11-300.03 USDEx-dividend: 0.03 USD per sharePaidYahoo Finance (ex-div)
2021-08-180.03 USDEx-dividend: 0.03 USD per sharePaidYahoo Finance (ex-div)

KASE: status follows wording in the news headline (paid vs intends to pay). Yahoo: amounts are cash dividends per share on ex-dividend dates (UTC calendar date). stockscope.uz (UZ): amounts are per share in UZS by publication date (not necessarily ex-div).

Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)