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

Category: Mid-tier Producer
Rating & Risk: Login to view
Kirkland Lake Gold Ltd
www: klgold.com     email: info@klgold.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NYSE:KL USD
TSE:KL CAD

Description

Kirkland Lake Gold Ltd are a gold focused mid-tier producer with six producing mines in Australia and Canada, three mines in development in Australia and Canada and four exploration properties. Currently they produce roughly 550koz. of gold per year. They have approximately 18Moz. of gold in the reserves and resources category of which 13Moz. are in the measured and indicated category. They have a market capitalisation of ~C$4392.3M which is a rise of roughly 99% over the last ten months. As of 08/10/2017 they have ~C$96M debt and ~C$214.27M cash. They have 209M shares outstanding and trade on the New York Stock Exchange and the Toronto Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 08/10/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $2,206.43M $4,392.30M 08/10/2017 $2,185.88M
Total Assets: $374.30M $371.29M 08/10/2017 $-3.00M
Total Liabilities: $129.93M $128.88M 08/10/2017 $-1.04M
Current Assets: $216.47M $214.73M 08/10/2017 $-1.74M
Current Liabilities: $23.33M $23.14M 08/10/2017 $-0.19M
Total Debt: $96.61M $95.84M 08/10/2017 $-0.78M
Cash: $216.01M $214.27M 08/10/2017 $-1.73M
Enterprise Value: $2,087.03M $4,273.87M 06/07/2105 $2,186.83M
Cash Flow: $148.73M $146.49M never $-2.23M
Cash Flow Multiple: 14.84 29.98 never 15.15
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
Shares Outstanding: 209,000,000 209,000,000 08/10/2017 0
Shares (FD): 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) 
42,657,480
08/10/2017 1,261,050
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 9.17M
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 8.25M
Maximum Profit (Gold): $973.48M $958.86M n/a $-14.62M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $973.48M $958.86M n/a $-14.62M
Max Profit / Current MCap: 0.441 0.218 n/a -0.223
Max Profit Per Share (Gold): $4.59 $4.52 n/a $-0.07
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.59 $4.52 n/a $-0.07
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $612.90 $1,220.08 n/a $607.19
FD Mkt. Cap / Silver Eq.: $8.14 $15.73 n/a $7.59
FD Mkt. Cap / Per Metal
as % Spot Price:
47.65% 95.28% n/a 47.63%
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 29.81M
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 23.11M
Maximum Profit (Gold): $2,725.73M $2,684.81M n/a $-40.92M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,725.73M $2,684.81M n/a $-40.92M
Max Profit / Current MCap: 1.235 0.611 n/a -0.624
Max Profit Per Share (Gold): $12.86 $12.66 n/a $-0.19
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $12.86 $12.66 n/a $-0.19
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $218.89 $435.74 n/a $216.85
FD Mkt. Cap / Silver Eq.: $2.91 $5.62 n/a $2.71
FD Mkt. Cap / Per Metal
as % Spot Price:
17.02% 34.03% n/a 17.01%

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 41.27M
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 28.27M
Maximum Profit (Gold): $3,334.16M $3,284.10M n/a $-50.06M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,334.16M $3,284.10M n/a $-50.06M
Max Profit / Current MCap: 1.511 0.748 n/a -0.763
Max Profit Per Share (Gold): $15.73 $15.49 n/a $-0.24
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $15.73 $15.49 n/a $-0.24
Total Free Profit Per Share: $2.48 $0.00 n/a $-2.48
FD Mkt. Cap / Gold Eq.: $178.95 $356.23 n/a $177.28
FD Mkt. Cap / Silver Eq.: $2.38 $4.59 n/a $2.22
FD Mkt. Cap / Per Metal
as % Spot Price:
13.91% 27.82% n/a 13.91%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.