Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
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 ~$273.2M which is a rise of roughly 18% 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.
Quick Links
Login to access
General Details
Financial
12/15/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$231.15M
$273.20M
12/15/2023
$42.06M
Total Assets:
$42.00M
$42.00M
12/15/2023
$0.00M
Total Liabilities:
$50.00M
$50.00M
12/15/2023
$0.00M
Current Assets:
$8.00M
$8.00M
12/15/2023
$0.00M
Current Liabilities:
$3.40M
$3.40M
12/15/2023
$0.00M
Total Debt:
$14.00M
$14.00M
12/15/2023
$0.00M
Cash:
$9.00M
$9.00M
12/15/2023
$0.00M
Enterprise Value:
$236.15M
$278.20M
10/25/1978
$42.06M
Cash Flow:
$56.92M
$132.45M
never
$75.53M
Cash Flow Multiple:
4.06
2.06
never
-2.00
Net Debt to Cash Flow Ratio:
0.09
0.04
never
-0.05
Finance within 1 year:
12/15/2023
n/a
Misc
12/15/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
258,000,000
258,000,000
12/15/2023
0
Shares (FD):
261,000,000
261,000,000
12/15/2023
0
Insider Ownership:
n/a
n/a
never
n/a
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2024
12/15/2023
n/a
Production (Gold Eq Oz.):
(guess) 100,000
(guess) 100,000
12/15/2023
0
Production (Silver Eq Oz.) :
(guess) 8,469,799
(guess) 8,067,752
12/15/2023
-402,046
Initial CapEx (Outstanding):
$30.00M12.98% of MCap
$30.00M10.98% of MCap
12/15/2023
$0.00M
Funding Option:
n/a
n/a
12/15/2023
n/a
Documentation:
none
PRODUCER
05/31/2024
n/a
Future MCap Modifier:
0.2Producer: Growth Potential
0.2Producer: Growth Potential
04/24/2023
0
Cash Flow Multiplier:
8
8
04/16/2023
0.00
Resource Data
GOLD
12/15/2023 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
12/15/2023
0.00M
Measured & Indicated:
3.00M
3.00M
12/15/2023
0.00M
Inferred:
1.00M
1.00M
12/15/2023
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
12/15/2023
0.00M
Measured & Indicated:
2.21M
2.21M
12/15/2023
0.00M
Inferred:
0.43M
0.43M
12/15/2023
0.00M
Reserves & Resources:
2.64M
2.64M
never
0.00M
C U R R E N T
Annual Production:
(guess) 100,000oz.
(guess) 100,000oz.
12/15/2023
0oz.
Cash Cost:
$950
$950
12/15/2023
$0.00
Extra Operating Cost:
$500
$500
12/15/2023
$0.00
Total:
$1,450
$1,450
12/15/2023
$0.00
Margin (Free Cash Flow):
$569 (28%)
$1,325 (48%)
$755.30
G R A D E
Underground (Avg):
0.70 g/t
n/a
03/23/2024
n/a
Open Pit (Avg):
n/a
0.70 g/t
03/23/2024
0.70 g/t
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
05/31/2024
0.00%
F U T U R E
Proven & Probable:
3.00M
3.00M
12/15/2023
0.00M
Annual Production:
125,000oz.
125,000oz.
12/15/2023
0oz.
Cash Cost:
$1,000
$1,000
12/15/2023
$0
Extra Operating Cost:
$500
$500
12/15/2023
$0
SILVER
12/15/2023 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
12/15/2023
0.00M
Measured & Indicated:
n/a
n/a
12/15/2023
0.00M
Inferred:
n/a
n/a
12/15/2023
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
12/15/2023
0.00M
Measured & Indicated:
n/a
n/a
12/15/2023
0.00M
Inferred:
n/a
n/a
12/15/2023
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
12/15/2023
$0.00
Extra Operating Cost:
n/a
n/a
12/15/2023
$0.00
Total:
n/a
n/a
12/15/2023
$0.00
Margin (Free Cash Flow):
n/a
$0.00
G R A D E
Underground (Avg):
n/a
n/a
12/15/2023
n/a
Open Pit (Avg):
n/a
n/a
12/15/2023
n/a
Recovery Rate:
n/a
n/a
12/15/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
12/15/2023
0.00M
Annual Production:
n/a
n/a
12/15/2023
n/a
Cash Cost:
n/a
n/a
12/15/2023
n/a
Extra Operating Cost:
n/a
n/a
12/15/2023
n/a
Property
Last Analysis Data (12/15/2023)
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
12/15/2023 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
-4.02M
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
-3.42M
Maximum Profit (Gold):
$483.82M
$1,125.83M
n/a
$642.01M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$483.82M
$1,125.83M
n/a
$642.01M
Max Profit / Current MCap:
2.093
4.121
n/a
2.028
Max Profit Per Share (Gold):
$1.85
$4.31
n/a
$2.46
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.85
$4.31
n/a
$2.46
Total Free Profit Per Share:
$0.53
$2.72
n/a
$2.18
FD MCap / Gold Eq.:
$271.94
$321.42
n/a
$49.48
FD MCap / Silver Eq.:
$3.21
$3.98
n/a
$0.77
FD MCap / Per Metal as % Spot Price:
13.47%
11.58%
n/a
-1.88%
Measured & Indicated
12/15/2023 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
-12.06M
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
-8.89M
Maximum Profit (Gold):
$1,257.93M
$2,927.15M
n/a
$1,669.21M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,257.93M
$2,927.15M
n/a
$1,669.21M
Max Profit / Current MCap:
5.442
10.714
n/a
5.272
Max Profit Per Share (Gold):
$4.82
$11.22
n/a
$6.40
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$4.82
$11.22
n/a
$6.40
Total Free Profit Per Share:
$3.50
$9.62
n/a
$6.12
FD MCap / Gold Eq.:
$104.59
$123.62
n/a
$19.03
FD MCap / Silver Eq.:
$1.23
$1.53
n/a
$0.30
FD MCap / Per Metal as % Spot Price:
5.18%
4.46%
n/a
-0.72%
Reserves & Resources
12/15/2023 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
-16.08M
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
-10.59M
Maximum Profit (Gold):
$1,499.84M
$3,490.06M
n/a
$1,990.22M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,499.84M
$3,490.06M
n/a
$1,990.22M
Max Profit / Current MCap:
6.489
12.775
n/a
6.286
Max Profit Per Share (Gold):
$5.75
$13.37
n/a
$7.63
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$5.75
$13.37
n/a
$7.63
Total Free Profit Per Share:
$4.43
$11.78
n/a
$7.35
FD MCap / Gold Eq.:
$87.72
$103.68
n/a
$15.96
FD MCap / Silver Eq.:
$1.04
$1.29
n/a
$0.25
FD MCap / Per Metal as % Spot Price:
4.34%
3.74%
n/a
-0.61%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/15/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
10/29/2024
Spot Gold:
$2,019.20
$2,774.50
10/29/2024
$755.30
Spot Silver:
$23.84
$34.39
10/29/2024
$10.55
Gold:Silver Ratio:
84.70
80.68
10/29/2024
-4.02
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Follow us on: