Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Kingsgate Consolidated Ltd

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

Symbol Data

Symbol Currency
OTCMKTS:KSKGF USD
ASX:KCN AUD

Description

Kingsgate Consolidated Ltd are a gold focused junior near-term 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 ~$290.69M which is a rise of roughly 10% over the last one months. As of 12/18/2022 they have ~$14M debt and ~$6M cash. They have 222M 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 12/18/2022
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $264.95M $290.69M 12/18/2022 $25.74M
Total Assets: $42.00M $42.00M 12/18/2022 $0.00M
Total Liabilities: $50.00M $50.00M 12/18/2022 $0.00M
Current Assets: $8.00M $8.00M 12/18/2022 $0.00M
Current Liabilities: $3.40M $3.40M 12/18/2022 $0.00M
Total Debt: $14.00M $14.00M 12/18/2022 $0.00M
Cash: $6.00M $6.00M 12/18/2022 $0.00M
Enterprise Value: $272.95M $298.69M 06/19/1979 $25.74M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 12/18/2022 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 12/18/2022 0.00%
Misc 12/18/2022
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 222,000,000 222,000,000 12/18/2022 0
Shares (FD): 226,000,000 226,000,000 12/18/2022 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2023 12/18/2022 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 12/18/2022 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 12/18/2022 0
Initial CapEx (Outstanding): $30.00M
11.32% of Mkt.Cap		 $30.00M
10.32% of Mkt.Cap 		12/18/2022 $0.00M
Funding Option: n/a n/a 12/18/2022 n/a
Documentation: none FS 01/02/2023 n/a
Value Adjustment: -40% -25% never 15%

Resource Data

GOLD 12/18/2022
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 12/18/2022 0.00M
Measured & Indicated: 3.00M 3.00M 12/18/2022 0.00M
Inferred: 1.00M 1.00M 12/18/2022 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 12/18/2022 0.00M
Measured & Indicated: 2.21M 2.21M 12/18/2022 0.00M
Inferred: 0.43M 0.43M 12/18/2022 0.00M
Reserves & Resources: 2.64M 2.64M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 12/18/2022 $0.00
Extra Operating Cost: n/a n/a 12/18/2022 $0.00
Average Grade: 0.70 g/t 0.70 g/t 12/18/2022 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 01/02/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: 3.00M 3.00M 12/18/2022 0.00M
Annual Production: 100,000oz. 150,000oz. 01/02/2023 50,000oz.
Cash Cost: $900 $900 12/18/2022 $0
Extra Operating Cost: $500 $500 12/18/2022 $0
SILVER 12/18/2022
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 12/18/2022 0.00M
Measured & Indicated: n/a n/a 12/18/2022 0.00M
Inferred: n/a n/a 12/18/2022 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 12/18/2022 0.00M
Measured & Indicated: n/a n/a 12/18/2022 0.00M
Inferred: n/a n/a 12/18/2022 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 12/18/2022 $0.00
Extra Operating Cost: n/a n/a 12/18/2022 $0.00
Average Grade: n/a n/a 12/18/2022 n/a
Recovery Rate: n/a n/a 12/18/2022 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/18/2022 0.00M
Annual Production: n/a n/a 12/18/2022 n/a
Cash Cost: n/a n/a 12/18/2022 n/a
Extra Operating Cost: n/a n/a 12/18/2022 n/a

Property

Last Analysis Data  (12/18/2022)
Stage Location Name Owned Type Au Ag Cu Notes
Development Thailand, Thailand Chatree 100% Open Pit show
4 million oz AUEQ (including silver) at .7 gpt
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Development Thailand, Thailand Chatree 100% Open Pit show
4 million oz AUEQ (including silver) at .7 gpt

Profitability (by resource)

Proven &
Probable		 12/18/2022
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 4.44M
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 3.78M
Maximum Profit (Gold): $140.09M $235.31M n/a $95.22M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $140.09M $235.31M n/a $95.22M
Max Profit / Current MCap: 0.529 0.809 n/a 0.281
Max Profit Per Share (Gold): $0.62 $1.04 n/a $0.42
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.62 $1.04 n/a $0.42
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $311.70 $341.98 n/a $30.28
FD Mkt. Cap / Silver Eq.: $4.03 $4.19 n/a $0.15
FD Mkt. Cap / Per Metal
as % Spot Price:		 17.39% 17.74% n/a 0.35%
Measured &
Indicated		 12/18/2022
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 13.32M
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 9.82M
Maximum Profit (Gold): $364.23M $611.80M n/a $247.57M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $364.23M $611.80M n/a $247.57M
Max Profit / Current MCap: 1.375 2.105 n/a 0.730
Max Profit Per Share (Gold): $1.61 $2.71 n/a $1.10
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.61 $2.71 n/a $1.10
Total Free Profit Per Share: $0.00 $0.90 n/a $0.90
FD Mkt. Cap / Gold Eq.: $119.89 $131.53 n/a $11.65
FD Mkt. Cap / Silver Eq.: $1.55 $1.61 n/a $0.06
FD Mkt. Cap / Per Metal
as % Spot Price:		 6.69% 6.82% n/a 0.14%

Reserves &
Resources		 12/18/2022
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 17.77M
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 11.70M
Maximum Profit (Gold): $434.27M $729.45M n/a $295.18M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $434.27M $729.45M n/a $295.18M
Max Profit / Current MCap: 1.639 2.509 n/a 0.870
Max Profit Per Share (Gold): $1.92 $3.23 n/a $1.31
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.92 $3.23 n/a $1.31
Total Free Profit Per Share: $0.17 $1.42 n/a $1.25
FD Mkt. Cap / Gold Eq.: $100.55 $110.32 n/a $9.77
FD Mkt. Cap / Silver Eq.: $1.30 $1.35 n/a $0.05
FD Mkt. Cap / Per Metal
as % Spot Price:		 5.61% 5.72% n/a 0.11%

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.     ×