95.23 - 97.14
55.47 - 103.81
1.63M / 1.81M (Avg.)
55.57 | 1.74
Analyze DCF forecasts for the company and compare them with competitors.
1.13B
Worse than KGC's revenue of 4.77B.
5.23%
Worse than KGC's revenue growth rate of 6.09%.
782.45M
Worse than KGC's ebitda of 2.00B.
69.55%
Better than KGC's ebitda margin of 41.82%.
517.32M
Worse than KGC's ebit of 963.60M.
45.98%
Better than KGC's ebit margin of 20.20%.
265.13M
Better than KGC's depreciation of 1.03B.
377.15M
Worse than KGC's total cash of 765.24M.
33.52%
Better than KGC's cash as percentage of revenue of 16.04%.
10.09M
Better than KGC's receivables of 78.07M.
0.90%
Better than KGC's receivables as percentage of revenue of 1.64%.
15.49M
Better than KGC's inventories of 1.38B.
1.38%
Better than KGC's inventories as percentage of revenue of 28.94%.
14.00M
Better than KGC's accounts payable of 125.50M.
1.24%
Better than KGC's payables as percentage of revenue of 2.63%.
-253.96M
Worse than KGC's capital expenditure of -1.24B.
-22.57%
Worse than KGC's capex as percentage of revenue of -26.06%.
7.76%
Better than KGC's weighted average cost of capital (wacc) of 8.94%.
7.74%
Better than KGC's cost of equity of 10.30%.
88.46%
Worse than KGC's cost of debt of 4.40%.
0.71
Better than KGC's beta of 1.25.
453.46M
Better than KGC's diluted shares outstanding of 1.24B.
6.23M
Better than KGC's total debt of 2.26B.
25.95B
Better than KGC's total equity of 11.17B.
25.95B
Better than KGC's total capital of 13.43B.
0.02%
Better than KGC's debt weighting of 16.83%.
99.98%
Better than KGC's equity weighting of 83.17%.
516.97M
Better than KGC's ebiat of 491.57M.
527.56M
Better than KGC's unlevered free cash flow of 203.41M.
2.00%
Equal to KGC's long-term growth rate of 2.00%.
10.89B
Better than KGC's terminal value of 3.57B.
9.71B
Better than KGC's enterprise value of 3.13B.
-540.30M
Better than KGC's net debt of 1.91B.
10.25B
Better than KGC's equity value of 1.22B.
22.61
Better than KGC's equity value per share of 0.98.
Analyze analyst forecasts for the company and compare them with competitors.
1.65B
Worse than KGC's estimated revenue of 5.30B.
1.15B
Worse than KGC's estimated ebitda of 2.21B.
1.90
Better than KGC's estimated eps of 0.93.
807.02M
Worse than KGC's estimated net income of 1.14B.
758.24M
Worse than KGC's estimated ebit of 1.07B.
89.28M
Better than KGC's estimated sg&a expense of 173.67M.
View analysts' price targets and recommendations, and compare them with competitors.
$100.50
Has upside compared to KGC's downside of 23.38%.
Buy
Equal to KGC's analyst recommendation of Buy.
