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
Calculated with the site's default values.  Re-calculate using:

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$799.91M which is a fall of roughly 8% over the last four months. As of 12/17/2025 they have ~A$34M debt and ~A$79.29M 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
Item Value Value Updated
MCap (FD): $873.25M $799.91M 12/17/2025
MCap (OS): $843.98M $773.10M 12/17/2025
Total Assets: $35.84M $37.23M 12/17/2025
Total Liabilities: $14.60M $15.17M 12/17/2025
Current Assets: $5.38M $5.58M 12/17/2025
Current Liabilities: $5.38M $5.58M 12/17/2025
Total Debt: $32.26M $33.51M 12/17/2025
Cash: $76.34M $79.29M 12/17/2025
Debt (Net): $-44.08M $-45.78M
Enterprise Value: $829.18M $754.14M
Cash Flow: $197.45M $227.55M never
Cash Flow Multiple: 4.42 3.52 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 12/17/2025
Misc 12/17/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 256,600,000 256,600,000 12/17/2025
Shares (FD): 265,500,000 265,500,000 12/17/2025
Insider Ownership: 12% 12% 04/01/2026
Dividend (Annual): n/a n/a 04/01/2026
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a 01/01/2024 12/17/2025
Production (Gold Eq Oz.): (guess) 
85,000		 (guess) 
85,000		 12/17/2025
Production (Silver Eq Oz.): (guess) 
5,648,665		 (guess) 
5,436,954		 12/17/2025
Development Phase: Producer (Single Mine) Producer (Single Mine) 12/17/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 20
Producer: Growth Potential
 20
Producer: Growth Potential
 12/17/2025
Cash Flow Multiple: 8 8 12/17/2025

Resource Data

GOLD 12/17/2025
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 12/17/2025
Measured & Indicated: 3.00M 3.00M 12/17/2025
Inferred: 1.00M 1.00M 12/17/2025
Reserves & Resources: 4.00M 4.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.85M 0.85M 12/17/2025
Measured & Indicated: 2.21M 2.21M 12/17/2025
Inferred: 0.43M 0.43M 12/17/2025
Reserves & Resources: 2.64M 2.64M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
85,000oz.		 (guess) 
85,000oz.		 12/17/2025
Cash Cost: $1,150 $1,150 12/17/2025
Extra Operating Cost: $850 $850 12/17/2025
Total: $2,000 $2,000 12/17/2025
Margin (Free Cash Flow): $2,323 (54%) $2,677 (57%)
MCap / Production (AuEq): $10,273.58 $9,410.76
EV / Production (AuEq): $9,755.04 $8,872.18
G
R
A
D
E		 Underground (Avg): n/a n/a 12/17/2025
Open Pit (Avg): n/a 0.70 g/t 12/17/2025
Recovery Rate: (CG)  85.00% (CG)  85.00% 04/01/2026
F
U
T
U
R
E		 Proven & Probable: 3.60M 3.60M 12/17/2025
Annual Production: 115,000oz. 115,000oz. 12/17/2025
Cash Cost: $1,100 $1,100 12/17/2025
Extra Operating Cost: $800 $800 12/17/2025
SILVER 12/17/2025
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 12/17/2025
Measured & Indicated: n/a n/a 12/17/2025
Inferred: n/a n/a 12/17/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/17/2025
Measured & Indicated: n/a n/a 12/17/2025
Inferred: n/a n/a 12/17/2025
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 12/17/2025
Extra Operating Cost: n/a n/a 12/17/2025
Total: n/a n/a 12/17/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $154.59 $147.13
EV / Production (AgEq): $146.79 $138.71
G
R
A
D
E		 Underground (Avg): n/a n/a 12/17/2025
Open Pit (Avg): n/a n/a 12/17/2025
Recovery Rate: n/a n/a 12/17/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/17/2025
Annual Production: n/a n/a 12/17/2025
Cash Cost: n/a n/a 12/17/2025
Extra Operating Cost: n/a n/a 12/17/2025

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
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): $1,974.46M $2,275.50M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,974.46M $2,275.50M n/a
Max Profit / Current MCap: 2.261 2.845 n/a
Max Profit Per Share (Gold): $7.44 $8.57 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $7.44 $8.57 n/a
Total Free Profit Per Share: $2.48 $4.20 n/a
FD MCap / Gold Eq.: $1,027.36 $941.08 n/a
FD MCap / Silver Eq.: $15.46 $14.71 n/a
FD MCap / Per Metal
as % Spot Price:		 23.77% 20.12% n/a
EV / Gold Eq.: $975.50 $887.22 n/a
EV / Silver Eq.: $14.68 $13.87 n/a
EV / Per Metal
as % Spot Price:		 22.57% 18.97% n/a
Measured &
Indicated		 12/17/2025
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): $5,133.59M $5,916.30M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $5,133.59M $5,916.30M n/a
Max Profit / Current MCap: 5.879 7.396 n/a
Max Profit Per Share (Gold): $19.34 $22.28 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $19.34 $22.28 n/a
Total Free Profit Per Share: $14.38 $17.91 n/a
FD MCap / Gold Eq.: $395.14 $361.95 n/a
FD MCap / Silver Eq.: $5.95 $5.66 n/a
FD MCap / Per Metal
as % Spot Price:		 9.14% 7.74% n/a
EV / Gold Eq.: $375.19 $341.24 n/a
EV / Silver Eq.: $5.65 $5.33 n/a
EV / Per Metal
as % Spot Price:		 8.68% 7.30% n/a

Reserves &
Resources		 12/17/2025
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): $6,120.82M $7,054.05M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $6,120.82M $7,054.05M n/a
Max Profit / Current MCap: 7.009 8.819 n/a
Max Profit Per Share (Gold): $23.05 $26.57 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $23.05 $26.57 n/a
Total Free Profit Per Share: $18.10 $22.20 n/a
FD MCap / Gold Eq.: $331.41 $303.57 n/a
FD MCap / Silver Eq.: $4.99 $4.75 n/a
FD MCap / Per Metal
as % Spot Price:		 7.67% 6.49% n/a
EV / Gold Eq.: $314.68 $286.20 n/a
EV / Silver Eq.: $4.74 $4.47 n/a
EV / Per Metal
as % Spot Price:		 7.28% 6.12% n/a

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.     ×