# Estimating The Intrinsic Value Of Kirkland Lake Gold Ltd. (TSE:KL)

Today I will be providing a simple run through of a valuation method used to estimate the attractiveness of Kirkland Lake Gold Ltd. (TSE:KL) as an investment opportunity by taking the foreast future cash flows of the company and discounting them back to today’s value. This is done using the discounted cash flows (DCF) model. It may sound complicated, but actually it is quite simple! If you want to learn more about discounted cash flow, the basis for my calcs can be read in detail in the Simply Wall St analysis model. Please also note that this article was written in January 2019 so be sure check out the updated calculation by following the link below.

Want to help shape the future of investing tools? Participate in a short research study and receive a 6-month subscription to the award winning Simply Wall St research tool (valued at \$60)!

### Is KL fairly valued?

I’m using the 2-stage growth model, which simply means we take in account two stages of company’s growth. In the initial period the company may have a higher growth rate and the second stage is usually assumed to have perpetual stable growth rate. In the first stage we need to estimate the cash flows to the business over the next five years. For this I used the consensus of the analysts covering the stock, as you can see below. I then discount the sum of these cash flows to arrive at a present value estimate.

#### 5-year cash flow forecast

 2019 2020 2021 2022 2023 Levered FCF (\$, Millions) \$135.95 \$396.73 \$540.79 \$631.42 \$702.00 Source Analyst x4 Analyst x6 Analyst x2 Analyst x1 Analyst x1 Present Value Discounted @ 12.79% \$120.54 \$311.86 \$376.91 \$390.17 \$384.61

Present Value of 5-year Cash Flow (PVCF)= US\$1.6b

After calculating the present value of future cash flows in the intial 5-year period we need to calculate the Terminal Value, which accounts for all the future cash flows beyond the first stage. The Gordon Growth formula is used to calculate Terminal Value at an annual growth rate equal to the 10-year government bond rate of 1.9%. We discount this to today’s value at a cost of equity of 12.8%.

Terminal Value (TV) = FCF2023 × (1 + g) ÷ (r – g) = US\$702m × (1 + 1.9%) ÷ (12.8% – 1.9%) = US\$6.6b

Present Value of Terminal Value (PVTV) = TV / (1 + r)5 = US\$6.6b ÷ ( 1 + 12.8%)5 = US\$3.6b

The total value, or equity value, is then the sum of the present value of the cash flows, which in this case is US\$5.2b. To get the intrinsic value per share, we divide this by the total number of shares outstanding, or the equivalent number if this is a depositary receipt or ADR. This results in an intrinsic value of CA\$32.87. Relative to the current share price of CA\$38.66, the stock is fair value, maybe slightly overvalued and not available at a discount at this time.

### The assumptions

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the cash flows. You don’t have to agree with my inputs, I recommend redoing the calculations yourself and playing with them. Because we are looking at Kirkland Lake Gold as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighed average cost of capital, WACC) which accounts for debt. In this calculation I’ve used 12.8%, which is based on a levered beta of 1.346. This is derived from the Bottom-Up Beta method based on comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

### Next Steps:

Valuation is only one side of the coin in terms of building your investment thesis, and it shouldn’t be the only metric you look at when researching a company. For KL, I’ve put together three fundamental factors you should further examine:

1. Financial Health: Does KL have a healthy balance sheet? Take a look at our free balance sheet analysis with six simple checks on key factors like leverage and risk.
2. Future Earnings: How does KL’s growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.
3. Other High Quality Alternatives: Are there other high quality stocks you could be holding instead of KL? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!

PS. The Simply Wall St app conducts a discounted cash flow for every stock on the TSE every 6 hours. If you want to find the calculation for other stocks just search here.

To help readers see past the short term volatility of the financial market, we aim to bring you a long-term focused research analysis purely driven by fundamental data. Note that our analysis does not factor in the latest price-sensitive company announcements.

The author is an independent contributor and at the time of publication had no position in the stocks mentioned. For errors that warrant correction please contact the editor at editorial-team@simplywallst.com. 