Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Kinross Gold Corporation (KIN2.DE)

Company Dividend Discount ModelIndustry: GoldSector: Basic Materials

Valuation Snapshot

Stable Growth$12.59 - $18.94$15.59
Multi-Stage$13.65 - $14.94$14.29
Blended Fair Value$14.94
Current Price$24.58
Upside-39.23%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%0.00%0.120.120.130.120.060.000.000.000.000.00
YoY Growth--0.14%-4.35%1.92%100.13%0.00%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--0.95%1.94%2.65%2.09%0.92%0.00%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,752.72
(-) Cash Dividends Paid (M)146.15
(=) Cash Retained (M)1,606.57
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)350.54219.09131.45
Cash Retained (M)1,606.571,606.571,606.57
(-) Cash Required (M)-350.54-219.09-131.45
(=) Excess Retained (M)1,256.021,387.481,475.11
(/) Shares Outstanding (M)1,230.051,230.051,230.05
(=) Excess Retained per Share1.021.131.20
LTM Dividend per Share0.120.120.12
(+) Excess Retained per Share1.021.131.20
(=) Adjusted Dividend1.141.251.32
WACC / Discount Rate11.28%11.28%11.28%
Growth Rate2.04%3.04%4.04%
Fair Value$12.59$15.59$18.94
Upside / Downside-48.79%-36.57%-22.95%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,752.721,805.931,860.761,917.251,975.462,035.442,096.50
Payout Ratio8.34%24.67%41.00%57.34%73.67%90.00%92.50%
Projected Dividends (M)146.15445.54762.971,099.261,455.281,831.901,939.26

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate11.28%11.28%11.28%
Growth Rate2.04%3.04%4.04%
Year 1 PV (M)396.50400.39404.27
Year 2 PV (M)604.27616.17628.19
Year 3 PV (M)774.80797.80821.26
Year 4 PV (M)912.84949.16986.55
Year 5 PV (M)1,022.621,073.721,126.85
PV of Terminal Value (M)13,080.5413,734.2014,413.74
Equity Value (M)16,791.5717,571.4518,380.86
Shares Outstanding (M)1,230.051,230.051,230.05
Fair Value$13.65$14.29$14.94
Upside / Downside-44.46%-41.88%-39.21%

High-Yield Dividend Screener

« Prev Page 16 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
HWBKHawthorn Bancshares, Inc.2.27%$0.7724.18%
UTMDUtah Medical Products, Inc.2.27%$1.2835.35%
DKSDICK'S Sporting Goods, Inc.2.26%$4.5238.61%
EMLThe Eastern Company2.26%$0.4437.05%
SBCFSeacoast Banking Corporation of Florida2.26%$0.7143.09%
WMKWeis Markets, Inc.2.26%$1.4535.88%
0JYA.LMarathon Petroleum Corporation2.25%$3.7274.60%
FSBCFive Star Bancorp2.25%$0.8029.79%
IBMInternational Business Machines Corporation2.25%$6.5678.75%
0KYZ.LSBA Communications Corporation2.24%$4.3254.40%
BPOPPopular, Inc.2.24%$2.8224.06%
MFINMedallion Financial Corp.2.24%$0.2312.50%
MSMorgan Stanley2.24%$4.0740.12%
FXNCFirst National Corporation2.23%$0.5586.28%
BACBank of America Corporation2.22%$1.2431.97%
SSBSouthState Corporation2.22%$2.0930.58%
VLGEAVillage Super Market, Inc.2.22%$0.7720.42%
WWWWolverine World Wide, Inc.2.22%$0.4137.79%
CCBGCapital City Bank Group, Inc.2.21%$0.9326.22%
CGThe Carlyle Group Inc.2.20%$1.3476.25%
NHINational Health Investors, Inc.2.20%$1.6954.58%
VNOVornado Realty Trust2.20%$0.7315.58%
BANCBanc of California, Inc.2.19%$0.4332.44%
EBTCEnterprise Bancorp, Inc.2.19%$0.8726.66%
RHPRyman Hospitality Properties, Inc.2.19%$2.0957.31%
CDPCOPT Defense Properties2.18%$0.6045.15%
FDSFactSet Research Systems Inc.2.18%$6.2039.64%
ISBAIsabella Bank Corporation2.18%$1.1044.52%
WHWyndham Hotels & Resorts, Inc.2.18%$1.6437.28%
EFSCEnterprise Financial Services Corp2.17%$1.1722.34%
ETHGrayscale Ethereum Mini Trust2.17%$0.6434.57%
SEMSelect Medical Holdings Corporation2.17%$0.3236.19%
BFSTBusiness First Bancshares, Inc.2.16%$0.5620.21%
CWBCCommunity West Bancshares2.16%$0.4826.89%
EHTHeHealth, Inc.2.16%$0.095.60%
TPLTexas Pacific Land Corporation2.16%$6.4231.02%
CBSHCommerce Bancshares, Inc.2.15%$1.1226.40%
COLMColumbia Sportswear Company2.15%$1.2035.55%
HTHHilltop Holdings Inc.2.15%$0.7328.46%
NATHNathan's Famous, Inc.2.15%$1.9835.76%
RCKYRocky Brands, Inc.2.15%$0.6222.50%
BDXBecton, Dickinson and Company2.14%$4.1771.28%
CICigna Corporation2.14%$5.9626.01%
FBIZFirst Business Financial Services, Inc.2.14%$1.1518.19%
JBSSJohn B. Sanfilippo & Son, Inc.2.14%$1.4926.50%
JNPRJuniper Networks, Inc.2.14%$0.8682.37%
POOLPool Corporation2.14%$4.9244.68%
CSCOCisco Systems, Inc.2.13%$1.6262.56%
CSTRCapStar Financial Holdings, Inc.2.13%$0.4330.48%
HTLFHeartland Financial USA, Inc.2.13%$1.3869.73%