Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

Kingsgate Consolidated Ltd

www: www.kingsgate.com.au   email: info@kingsgate.com.au
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Click for
TradingView
chart

Symbol Data

Symbol Currency
ASX:KCN AUD
OTCMKTS:KSKGF USD

Description

Kingsgate Consolidated Ltd are a gold focused mid-tier producer with one mine in development in Thailand and one exploration property. They have approximately 4Moz. of gold in the reserves and resources category of which 3Moz. are in the measured and indicated category. They have a market capitalisation of ~A$1012.5M which is a rise of roughly 16% over the last three weeks. As of 12/17/2025 they have ~A$32M debt and ~A$76.74M cash. They have 257M shares outstanding and trade on

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 12/17/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $873.25M $1,012.50M 12/17/2025 $139.25M
MCap (OS): $843.98M $978.56M 12/17/2025 $134.58M
Total Assets: $35.84M $36.03M 12/17/2025 $0.19M
Total Liabilities: $14.60M $14.68M 12/17/2025 $0.08M
Current Assets: $5.38M $5.41M 12/17/2025 $0.03M
Current Liabilities: $5.38M $5.41M 12/17/2025 $0.03M
Total Debt: $32.26M $32.43M 12/17/2025 $0.17M
Cash: $76.34M $76.74M 12/17/2025 $0.40M
Debt (Net): $-44.08M $-44.31M $-0.23M
Enterprise Value: $829.18M $968.19M 09/05/2000 $139.01M
Cash Flow: $197.45M $206.13M never $8.69M
Cash Flow Multiple: 4.42 4.91 never 0.49
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 12/17/2025 n/a
Misc 12/17/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 256,600,000 256,600,000 12/17/2025 0
Shares (FD): 265,500,000 265,500,000 12/17/2025 0
Insider Ownership: 12% 12% 01/01/2026 n/a
Dividend (Annual): n/a n/a 01/01/2026 n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: Producer Producer never n/a
Production ETA: n/a 01/01/2024 12/17/2025 n/a
Production (Gold Eq Oz.): (guess) 
85,000		 (guess) 
85,000		 12/17/2025 0
Production (Silver Eq Oz.): (guess) 
5,648,665		 (guess) 
4,973,984		 12/17/2025 -674,681
Development Phase: Producer (Single Mine) Producer (Single Mine) 12/17/2025 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 20
Producer: Growth Potential
 20
Producer: Growth Potential
 12/17/2025 0
Cash Flow Multiple: 8 8 12/17/2025 0.00

Resource Data

GOLD 12/17/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 1.00M 1.00M 12/17/2025 0.00M
Measured & Indicated: 3.00M 3.00M 12/17/2025 0.00M
Inferred: 1.00M 1.00M 12/17/2025 0.00M
Reserves & Resources: 4.00M 4.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.85M 0.85M 12/17/2025 0.00M
Measured & Indicated: 2.21M 2.21M 12/17/2025 0.00M
Inferred: 0.43M 0.43M 12/17/2025 0.00M
Reserves & Resources: 2.64M 2.64M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
85,000oz.		 (guess) 
85,000oz.		 12/17/2025 0oz.
Cash Cost: $1,150 $1,150 12/17/2025 $0.00
Extra Operating Cost: $850 $850 12/17/2025 $0.00
Total: $2,000 $2,000 12/17/2025 $0.00
Margin (Free Cash Flow): $2,323 (54%) $2,425 (55%) $102.20
MCap / Production (AuEq): $10,273.58 $11,911.77 $1,638.19
EV / Production (AuEq): $9,755.04 $11,390.50 $1,635.46
G
R
A
D
E		 Underground (Avg): n/a n/a 12/17/2025 n/a
Open Pit (Avg): n/a 0.70 g/t 12/17/2025 0.70 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 01/01/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: 3.60M 3.60M 12/17/2025 0.00M
Annual Production: 115,000oz. 115,000oz. 12/17/2025 0oz.
Cash Cost: $1,100 $1,100 12/17/2025 $0
Extra Operating Cost: $800 $800 12/17/2025 $0
SILVER 12/17/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 12/17/2025 0.00M
Measured & Indicated: n/a n/a 12/17/2025 0.00M
Inferred: n/a n/a 12/17/2025 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/17/2025 0.00M
Measured & Indicated: n/a n/a 12/17/2025 0.00M
Inferred: n/a n/a 12/17/2025 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 12/17/2025 $0.00
Extra Operating Cost: n/a n/a 12/17/2025 $0.00
Total: n/a n/a 12/17/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): $154.59 $203.56 $48.96
EV / Production (AgEq): $146.79 $194.65 $47.86
G
R
A
D
E		 Underground (Avg): n/a n/a 12/17/2025 n/a
Open Pit (Avg): n/a n/a 12/17/2025 n/a
Recovery Rate: n/a n/a 12/17/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/17/2025 0.00M
Annual Production: n/a n/a 12/17/2025 n/a
Cash Cost: n/a n/a 12/17/2025 n/a
Extra Operating Cost: n/a n/a 12/17/2025 n/a

Property

Last Analysis Data  (12/17/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Nuvea Esparanza
100 n/a
Dev Chatree
100 show
4 million oz AUEQ (including silver) at .7 gpt
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Nuvea Esparanza
100 n/a
Dev Chatree
100 show
4 million oz AUEQ (including silver) at .7 gpt

Profitability (by resource)

Proven &
Probable		 12/17/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -7.94M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.85M 0.85M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -6.75M
Maximum Profit (Gold): $1,974.46M $2,061.33M n/a $86.87M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,974.46M $2,061.33M n/a $86.87M
Max Profit / Current MCap: 2.261 2.036 n/a -0.225
Max Profit Per Share (Gold): $7.44 $7.76 n/a $0.33
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $7.44 $7.76 n/a $0.33
Total Free Profit Per Share: $2.48 $2.05 n/a $-0.43
FD MCap / Gold Eq.: $1,027.36 $1,191.18 n/a $163.82
FD MCap / Silver Eq.: $15.46 $20.36 n/a $4.90
FD MCap / Per Metal
as % Spot Price:		 23.77% 26.92% n/a 3.15%
EV / Gold Eq.: $975.50 $1,139.05 n/a $163.55
EV / Silver Eq.: $14.68 $19.47 n/a $4.79
EV / Per Metal
as % Spot Price:		 22.57% 25.74% n/a 3.17%
Measured &
Indicated		 12/17/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 3.00M 3.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -23.81M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.21M 2.21M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -17.54M
Maximum Profit (Gold): $5,133.59M $5,359.45M n/a $225.86M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $5,133.59M $5,359.45M n/a $225.86M
Max Profit / Current MCap: 5.879 5.293 n/a -0.585
Max Profit Per Share (Gold): $19.34 $20.19 n/a $0.85
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $19.34 $20.19 n/a $0.85
Total Free Profit Per Share: $14.38 $14.47 n/a $0.09
FD MCap / Gold Eq.: $395.14 $458.14 n/a $63.01
FD MCap / Silver Eq.: $5.95 $7.83 n/a $1.88
FD MCap / Per Metal
as % Spot Price:		 9.14% 10.35% n/a 1.21%
EV / Gold Eq.: $375.19 $438.10 n/a $62.90
EV / Silver Eq.: $5.65 $7.49 n/a $1.84
EV / Per Metal
as % Spot Price:		 8.68% 9.90% n/a 1.22%

Reserves &
Resources		 12/17/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 4.00M 4.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -31.75M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.64M 2.64M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -20.92M
Maximum Profit (Gold): $6,120.82M $6,390.11M n/a $269.30M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $6,120.82M $6,390.11M n/a $269.30M
Max Profit / Current MCap: 7.009 6.311 n/a -0.698
Max Profit Per Share (Gold): $23.05 $24.07 n/a $1.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $23.05 $24.07 n/a $1.01
Total Free Profit Per Share: $18.10 $18.35 n/a $0.25
FD MCap / Gold Eq.: $331.41 $384.25 n/a $52.84
FD MCap / Silver Eq.: $4.99 $6.57 n/a $1.58
FD MCap / Per Metal
as % Spot Price:		 7.67% 8.68% n/a 1.02%
EV / Gold Eq.: $314.68 $367.44 n/a $52.76
EV / Silver Eq.: $4.74 $6.28 n/a $1.54
EV / Per Metal
as % Spot Price:		 7.28% 8.30% n/a 1.02%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×