Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 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
Calculated using the site's default values.  Re-calculate using:

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. 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 ~$226.22M which is a fall of roughly 2% over the last eleven months. As of 12/15/2023 they have ~$14M debt and ~$9M cash. They have 258M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.

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

General Details

Financial 12/15/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $231.15M $226.22M 12/15/2023
Total Assets: $42.00M $42.00M 12/15/2023
Total Liabilities: $50.00M $50.00M 12/15/2023
Current Assets: $8.00M $8.00M 12/15/2023
Current Liabilities: $3.40M $3.40M 12/15/2023
Total Debt: $14.00M $14.00M 12/15/2023
Cash: $9.00M $9.00M 12/15/2023
Enterprise Value: $236.15M $231.22M 04/30/1977
Cash Flow: $56.92M $121.56M never
Cash Flow Multiple: 4.06 1.86 never
Net Debt to
Cash Flow Ratio:		 0.09 0.04 never
Finance within 1 year: 12/15/2023
Misc 12/15/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 258,000,000 258,000,000 12/15/2023
Shares (FD): 261,000,000 261,000,000 12/15/2023
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2024 12/15/2023
Production (Gold Eq Oz.): (guess) 
100,000		 (guess) 
100,000		 12/15/2023
Production (Silver Eq Oz.): (guess) 
8,469,799		 (guess) 
8,538,117		 12/15/2023
Initial CapEx (Outstanding): $30.00M
12.98% of MCap		 $30.00M
13.26% of MCap 		12/15/2023
Funding Option: n/a n/a 12/15/2023
Documentation: none PRODUCER 11/15/2024
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 04/24/2023
Cash Flow Multiplier: 8 8 04/16/2023

Resource Data

GOLD 12/15/2023
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 1.00M 1.00M 12/15/2023
Measured & Indicated: 3.00M 3.00M 12/15/2023
Inferred: 1.00M 1.00M 12/15/2023
Reserves & Resources: 4.00M 4.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.85M 0.85M 12/15/2023
Measured & Indicated: 2.21M 2.21M 12/15/2023
Inferred: 0.43M 0.43M 12/15/2023
Reserves & Resources: 2.64M 2.64M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
100,000oz.		 (guess) 
100,000oz.		 12/15/2023
Cash Cost: $950 $950 12/15/2023
Extra Operating Cost: $500 $500 12/15/2023
Total: $1,450 $1,450 12/15/2023
Margin (Free Cash Flow): $569 (28%) $1,216 (46%)
G
R
A
D
E		 Underground (Avg): 0.70 g/t n/a 03/23/2024
Open Pit (Avg): n/a 0.70 g/t 03/23/2024
Recovery Rate: (CG)  85.00% (CG)  85.00% 11/15/2024
F
U
T
U
R
E		 Proven & Probable: 3.00M 3.00M 12/15/2023
Annual Production: 125,000oz. 125,000oz. 12/15/2023
Cash Cost: $1,000 $1,000 12/15/2023
Extra Operating Cost: $500 $500 12/15/2023
SILVER 12/15/2023
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 12/15/2023
Measured & Indicated: n/a n/a 12/15/2023
Inferred: n/a n/a 12/15/2023
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/15/2023
Measured & Indicated: n/a n/a 12/15/2023
Inferred: n/a n/a 12/15/2023
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 12/15/2023
Extra Operating Cost: n/a n/a 12/15/2023
Total: n/a n/a 12/15/2023
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 12/15/2023
Open Pit (Avg): n/a n/a 12/15/2023
Recovery Rate: n/a n/a 12/15/2023
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/15/2023
Annual Production: n/a n/a 12/15/2023
Cash Cost: n/a n/a 12/15/2023
Extra Operating Cost: n/a n/a 12/15/2023

Property

Last Analysis Data  (12/15/2023)
Stage Name Owned Au Ag Cu Notes
Dev Chatree 100% show
4 million oz AUEQ (including silver) at .7 gpt
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Chatree 100% show
4 million oz AUEQ (including silver) at .7 gpt

Profitability (by resource)

Proven &
Probable		 12/15/2023
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 1.00M 1.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.85M 0.85M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $483.82M $1,033.26M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $483.82M $1,033.26M n/a
Max Profit / Current MCap: 2.093 4.567 n/a
Max Profit Per Share (Gold): $1.85 $3.96 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.85 $3.96 n/a
Total Free Profit Per Share: $0.53 $2.63 n/a
FD MCap / Gold Eq.: $271.94 $266.15 n/a
FD MCap / Silver Eq.: $3.21 $3.12 n/a
FD MCap / Per Metal
as % Spot Price:		 13.47% 9.98% n/a
Measured &
Indicated		 12/15/2023
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 3.00M 3.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.21M 2.21M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,257.93M $2,686.48M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,257.93M $2,686.48M n/a
Max Profit / Current MCap: 5.442 11.875 n/a
Max Profit Per Share (Gold): $4.82 $10.29 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $4.82 $10.29 n/a
Total Free Profit Per Share: $3.50 $8.96 n/a
FD MCap / Gold Eq.: $104.59 $102.36 n/a
FD MCap / Silver Eq.: $1.23 $1.20 n/a
FD MCap / Per Metal
as % Spot Price:		 5.18% 3.84% n/a

Reserves &
Resources		 12/15/2023
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 4.00M 4.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.64M 2.64M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,499.84M $3,203.11M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,499.84M $3,203.11M n/a
Max Profit / Current MCap: 6.489 14.159 n/a
Max Profit Per Share (Gold): $5.75 $12.27 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $5.75 $12.27 n/a
Total Free Profit Per Share: $4.43 $10.94 n/a
FD MCap / Gold Eq.: $87.72 $85.85 n/a
FD MCap / Silver Eq.: $1.04 $1.01 n/a
FD MCap / Per Metal
as % Spot Price:		 4.34% 3.22% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults