95.23 - 97.14
55.47 - 103.81
1.63M / 1.80M (Avg.)
55.57 | 1.74
Analyze analyst forecasts for the company and compare them with competitors.
866.66M
Worse than KGC's estimated revenue of 3.48B.
601.56M
Worse than KGC's estimated ebitda of 1.65B.
0.56
Better than KGC's estimated eps of 0.31.
253.89M
Worse than KGC's estimated net income of 591.95M.
397.33M
Worse than KGC's estimated ebit of 875.28M.
46.84M
Better than KGC's estimated sg&a expense of 144.28M.
Analyze DCF forecasts for the company and compare them with competitors.
1.10B
Worse than KGC's revenue of 4.21B.
27.27%
Better than KGC's revenue growth rate of 20.48%.
808.38M
Worse than KGC's ebitda of 2.73B.
73.74%
Better than KGC's ebitda margin of 64.80%.
549.62M
Worse than KGC's ebit of 1.82B.
50.14%
Better than KGC's ebit margin of 43.18%.
258.76M
Better than KGC's depreciation of 911.01M.
192.68M
Worse than KGC's total cash of 1.21B.
17.58%
Worse than KGC's cash as percentage of revenue of 28.74%.
6.70M
Better than KGC's receivables of 8.10M.
0.61%
Worse than KGC's receivables as percentage of revenue of 0.19%.
2.39M
Better than KGC's inventories of 1.07B.
0.22%
Better than KGC's inventories as percentage of revenue of 25.46%.
13.02M
Better than KGC's accounts payable of 89.10M.
1.19%
Better than KGC's payables as percentage of revenue of 2.11%.
-1.82M
Worse than KGC's capital expenditure of -964.00M.
-0.17%
Worse than KGC's capex as percentage of revenue of -22.88%.
7.76%
Better than KGC's weighted average cost of capital (wacc) of 9.12%.
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%.
552.31M
Worse than KGC's ebiat of 1.36B.
847.25M
Worse than KGC's unlevered free cash flow of 1.28B.
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 3.11B.
-540.30M
Better than KGC's net debt of 1.91B.
10.25B
Better than KGC's equity value of 1.20B.
22.61
Better than KGC's equity value per share of 0.97.
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.
