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

Category: Mid-tier Producer
Rating: 2.00   (Potential 3 Bagger as of 08/10/2017)
Risk: Moderate
Kirkland Lake Gold Ltd
www: klgold.com     email: info@klgold.com

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price Change 52 Wk Range Volume
OTCMKTS:KLGDF 08/18/2017 USD 10.5900 0.0000 10.6800 - 6.1100 0
TSE:KL 08/18/2017 CAD 14.6400 0.1900 15.0000 - 6.3300 908,335
Alert me when stock is updated

Don's Summary (from last analysis - 08/10/2017)

Kirkland Lake Gold is a large mid-tier producer in Canada and Australia. They have a large property (Macassa mine) in Ontario on 13,000 acres. It is a 5 million oz resource (16 gpt) that will produce 200,000 oz around 2017. In 2015, they purchased St Andrew Goldfields, which was nearly an identical company: 5 million oz of resources and 150,000 oz of production in Ontario (Holt, Holloway, and Taylor mines).

In 2016, they merged with Newmarket Gold, which has 6 million oz of resources and 3 producing mines. Their Australian properties will produce 250,000 oz in 2017, with low cash costs, which is why Kirkland acquired Newmarket. Together, their 7 mines provide 550,000 oz of annual production with cash costs around $550 per oz, and all-in costs around $900 per oz. These low costs will be difficult to maintain, but the reason they are trading at a 1 year high.

They have $275 million in cash and $123 million in debt. One of the best things about the stock is their locations: Canada (Ontario) and Australia. Another reason to like this stock is their growth potential. I expect them to buy another company or two and become a major. Currently they are not cheap, and will need to grow through acquisitions. I like their management team and expect them to do well. Annual free cash flow is currently around $150 million at $1280 gold. Soon they will buying another company, once their cash balance grows a bit more.

General Details

Financial 08/10/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $2,206.43M $2,467.74M 08/10/2017 $261.32M
Total Assets: $374.30M $378.88M 08/10/2017 $4.58M
Total Liabilities: $129.93M $131.52M 08/10/2017 $1.59M
Current Assets: $216.47M $219.12M 08/10/2017 $2.65M
Current Liabilities: $23.33M $23.61M 08/10/2017 $0.29M
Total Debt: $96.61M $97.80M 08/10/2017 $1.18M
Cash: $216.01M $218.65M 08/10/2017 $2.64M
Enterprise Value: $2,087.03M $2,346.89M 05/14/2044 $259.86M
Cash Flow: $148.73M $147.57M never $-1.16M
Cash Flow Multiple: 14.84 16.72 never 1.89
Net Debt to Cash Flow Ratio: n/a n/a never 0.00
Finance within 1 year: 08/10/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/10/2017 0.00%
Misc 08/10/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $10.408 $11.640 16:08 on 08/18/2017 $1.23
Shares Outstanding: 209,000,000 209,000,000 08/10/2017 0
Shares Fully Diluted: 212,000,000 212,000,000 08/10/2017 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 08/10/2017 n/a
Production (Gold Eq Oz.): (guess) 
550,000
(guess) 
550,000
08/10/2017 0
Production (Silver Eq Oz.): (guess) 
41,396,431
(guess) 
41,641,003
08/10/2017 244,572
Initial CapEx (Outstanding): n/a n/a 08/10/2017 n/a
Funding Option: n/a n/a 08/10/2017 n/a
Documentation: none PRODUCER 08/10/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 08/10/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 4.00M 4.00M 08/10/2017 0.00M
Measured & Indicated: 13.00M 13.00M 08/10/2017 0.00M
Inferred: 5.00M 5.00M 08/10/2017 0.00M
Reserves & Resources: 18.00M 18.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 3.60M 3.60M 08/10/2017 0.00M
Measured & Indicated: 10.08M 10.08M 08/10/2017 0.00M
Inferred: 2.25M 2.25M 08/10/2017 0.00M
Reserves & Resources: 12.33M 12.33M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
550,000oz.
(guess) 
550,000oz.
08/10/2017 0oz.
Cash Cost: $550 $550 08/10/2017 $0.00
Extra Operating Cost: $350 $350 08/10/2017 $0.00
Average Grade: 6.00 g/t 6.00 g/t 08/10/2017 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 08/10/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 12.00M 12.00M 08/10/2017 0.00M
Annual Production: 650,000oz. 650,000oz. 08/10/2017 0oz.
Cash Cost: $700 $700 08/10/2017 $0
Extra Operating Cost: $400 $400 08/10/2017 $0
SILVER 08/10/2017
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 08/10/2017 0.00M
Measured & Indicated: n/a n/a 08/10/2017 0.00M
Inferred: n/a n/a 08/10/2017 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 08/10/2017 0.00M
Measured & Indicated: n/a n/a 08/10/2017 0.00M
Inferred: n/a n/a 08/10/2017 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 08/10/2017 $0.00
Extra Operating Cost: n/a n/a 08/10/2017 $0.00
Average Grade: n/a n/a 08/10/2017 n/a
Recovery Rate: n/a n/a 08/10/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 08/10/2017 0.00M
Annual Production: n/a n/a 08/10/2017 n/a
Cash Cost: n/a n/a 08/10/2017 n/a
Extra Operating Cost: n/a n/a 08/10/2017 n/a

Property

Last Analysis Data  (08/10/2017)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Australia Cosmo 100% n/a Open Pit show
Currently producing 100,000 oz.
Production Bendigo, Australia Fosterville 100% n/a Open Pit show
Currently producing 100,000 oz
Production Stawell, Australia Stawell 100% n/a n/a show
Currently producing 30,000 oz
Production Timmins, Canada Hislop 100% 1 n/a n/a
Production Matheson, Canada Holloway 100% n/a n/a n/a
Production Kirland Lake, Canada Kirkland Lake 100% 5,000 Underground n/a
Development Australia Burnside 100% (guess) n/a n/a show
900,000 oz resource
Development Matheson, Canada Holt 100% n/a n/a n/a
Development Taylor, Canada Taylor 100% n/a n/a n/a
Exploration Darwin, Australia Maud Creek 100% n/a n/a show
1.2 million oz resource
Exploration Pine Creek, Australia Union Reefs 100% n/a n/a show
500,000 oz resource
Exploration Timmins, Canada Aquarius 100% n/a n/a n/a
Exploration Timmins, Canada Clavos 100% n/a n/a n/a
Total Land Package Size (ha): 5,001  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Australia Cosmo 100% n/a Open Pit show
Currently producing 100,000 oz.
Production Bendigo, Australia Fosterville 100% n/a Open Pit show
Currently producing 100,000 oz
Production Stawell, Australia Stawell 100% n/a n/a show
Currently producing 30,000 oz
Production Timmins, Canada Hislop 100% 1 n/a n/a
Production Matheson, Canada Holloway 100% n/a n/a n/a
Production Kirland Lake, Canada Kirkland Lake 100% 5,000 Underground n/a
Development Australia Burnside 100% (guess) n/a n/a show
900,000 oz resource
Development Matheson, Canada Holt 100% n/a n/a n/a
Development Taylor, Canada Taylor 100% n/a n/a n/a
Exploration Darwin, Australia Maud Creek 100% n/a n/a show
1.2 million oz resource
Exploration Pine Creek, Australia Union Reefs 100% n/a n/a show
500,000 oz resource
Exploration Timmins, Canada Aquarius 100% n/a n/a n/a
Exploration Timmins, Canada Clavos 100% n/a n/a n/a
Total Land Package Size (ha): 5,001  

Profitability (by resource)

Proven &
Probable
08/10/2017
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 1.78M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.60M 3.60M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.60M
Maximum Profit (Gold): $973.48M $965.92M n/a $-7.56M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $973.48M $965.92M n/a $-7.56M
Max Profit / Current MCap: 0.441 0.391 n/a -0.050
Max Profit Per Share (Gold): $4.59 $4.56 n/a $-0.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.59 $4.56 n/a $-0.04
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $612.90 $685.48 n/a $72.59
FD Mkt. Cap / Silver Eq.: $8.14 $9.05 n/a $0.91
FD Mkt. Cap / Per Metal
as % Spot Price:
47.65% 53.42% n/a 5.77%
Measured &
Indicated
08/10/2017
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.): 13.00M 13.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 5.78M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 10.08M 10.08M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 4.48M
Maximum Profit (Gold): $2,725.73M $2,704.56M n/a $-21.17M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,725.73M $2,704.56M n/a $-21.17M
Max Profit / Current MCap: 1.235 1.096 n/a -0.139
Max Profit Per Share (Gold): $12.86 $12.76 n/a $-0.10
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $12.86 $12.76 n/a $-0.10
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $218.89 $244.82 n/a $25.92
FD Mkt. Cap / Silver Eq.: $2.91 $3.23 n/a $0.33
FD Mkt. Cap / Per Metal
as % Spot Price:
17.02% 19.08% n/a 2.06%

Reserves &
Resources
08/10/2017
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.): 18.00M 18.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 8.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 12.33M 12.33M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 5.48M
Maximum Profit (Gold): $3,334.16M $3,308.26M n/a $-25.89M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,334.16M $3,308.26M n/a $-25.89M
Max Profit / Current MCap: 1.511 1.341 n/a -0.171
Max Profit Per Share (Gold): $15.73 $15.61 n/a $-0.12
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $15.73 $15.61 n/a $-0.12
Total Free Profit Per Share: $2.48 $0.97 n/a $-1.51
FD Mkt. Cap / Gold Eq.: $178.95 $200.14 n/a $21.19
FD Mkt. Cap / Silver Eq.: $2.38 $2.64 n/a $0.27
FD Mkt. Cap / Per Metal
as % Spot Price:
13.91% 15.60% n/a 1.68%

Future Valuation (Cash Flow & Totals)

Totals 08/10/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
C
U
R
R
E
N
T
R & R Valuation: $2,379.01M $2,373.46M n/a $-5.55M
Mkt. Cap: $2,206.43M $2,467.74M n/a $261.32M
Annual Gold Production: (guess) 
550,000oz.
(guess) 
550,000oz.
08/10/2017 0oz.
Annual Silver Production: n/a n/a 0oz.
F

U

T

U

R

E
FD Mkt. Cap: $4,500.00M $4,500M n/a $0M
FD Mkt. Cap Growth: 104% 82% n/a -22%
Annual
Production
Gold: 650,000 oz. 650,000 oz. n/a 0 oz.
Silver: n/a n/a n/a n/a
Current FD
Mkt. Cap /
Gold Eq. Reserves: 183.87 205.65 n/a 21.78
Silver Eq. Reserves: 7.35 8.23 n/a 0.87
Gold Eq. Production: 3,394.50 3,796.53 n/a 402.03
Silver Eq. Production: 135.78 151.86 n/a 16.08
P&P
Reserves
(oz.)
Gold: 12.00M 12.00M 08/10/2017 n/a
Silver: n/a n/a 08/10/2017 n/a
Gold Eq.: 12.00M 12.00M 08/10/2017 n/a
Silver Eq.: 300.00M 300.00M 08/10/2017 n/a
P&P Reserves
per FD
Share (oz.)
Gold: 0.057 0.057 n/a n/a
Silver: n/a n/a n/a n/a
Gold Eq.: 0.057 0.057 n/a n/a
Silver Eq.: 1.415 1.415 n/a n/a
Cash Flow 08/10/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Current: $148.73M $147.57M n/a $-1.16M
Current Multiple: 14.84 16.72 n/a 1.89
F
U
T
U
R
E
@ current prices: $72.66M $71.49M n/a $-1.17M
Multiple @ current prices: 30.37 34.52 n/a 4.15
Growth @ current prices: -51.15% -51.56% n/a 0.00
@ future prices: $546.00M $546.00M n/a $0.00M
Multiple @ future prices: 4.04 4.52 n/a 0.48
Growth @ future prices: 269.99% 269.99% n/a 0.03

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.     ×