Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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.
Quick Links
Login to access
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):
$30.00M11.32% of Mkt.Cap
$30.00M10.32% 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)
Defaults
Defaults
12/18/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
01/28/2023
Spot Gold:
$1,792.40
$1,927.30
01/28/2023
$134.90
Spot Silver:
$23.20
$23.59
01/28/2023
$0.39
Gold:Silver Ratio:
77.26
81.70
01/28/2023
4.44
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$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%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: