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
NYSE:KL 01/22/2018 USD 15.68
TSE:KL 01/22/2018 CAD 19.5600
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 $3,323.57M 08/10/2017 $1,117.15M
Total Assets: $374.30M $381.93M 08/10/2017 $7.63M
Total Liabilities: $129.93M $132.58M 08/10/2017 $2.65M
Current Assets: $216.47M $220.88M 08/10/2017 $4.41M
Current Liabilities: $23.33M $23.80M 08/10/2017 $0.48M
Total Debt: $96.61M $98.58M 08/10/2017 $1.97M
Cash: $216.01M $220.41M 08/10/2017 $4.40M
Enterprise Value: $2,087.03M $3,201.74M 06/17/2071 $1,114.71M
Cash Flow: $148.73M $168.21M never $19.48M
Cash Flow Multiple: 14.84 19.76 never 4.92
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 $15.677 16:01 on 01/22/2018 $5.27
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) 
43,405,844
08/10/2017 2,009,413
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 14.61M
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 13.15M
Maximum Profit (Gold): $973.48M $1,100.99M n/a $127.51M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $973.48M $1,100.99M n/a $127.51M
Max Profit / Current MCap: 0.441 0.331 n/a -0.110
Max Profit Per Share (Gold): $4.59 $5.19 n/a $0.60
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.59 $5.19 n/a $0.60
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $612.90 $923.21 n/a $310.32
FD Mkt. Cap / Silver Eq.: $8.14 $11.70 n/a $3.56
FD Mkt. Cap / Per Metal
as % Spot Price:
47.65% 69.06% n/a 21.41%
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 47.50M
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 36.83M
Maximum Profit (Gold): $2,725.73M $3,082.77M n/a $357.03M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,725.73M $3,082.77M n/a $357.03M
Max Profit / Current MCap: 1.235 0.928 n/a -0.308
Max Profit Per Share (Gold): $12.86 $14.54 n/a $1.68
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $12.86 $14.54 n/a $1.68
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $218.89 $329.72 n/a $110.83
FD Mkt. Cap / Silver Eq.: $2.91 $4.18 n/a $1.27
FD Mkt. Cap / Per Metal
as % Spot Price:
17.02% 24.66% n/a 7.65%

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 65.76M
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 45.05M
Maximum Profit (Gold): $3,334.16M $3,770.88M n/a $436.73M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,334.16M $3,770.88M n/a $436.73M
Max Profit / Current MCap: 1.511 1.135 n/a -0.377
Max Profit Per Share (Gold): $15.73 $17.79 n/a $2.06
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $15.73 $17.79 n/a $2.06
Total Free Profit Per Share: $2.48 $0.00 n/a $-2.48
FD Mkt. Cap / Gold Eq.: $178.95 $269.55 n/a $90.60
FD Mkt. Cap / Silver Eq.: $2.38 $3.42 n/a $1.04
FD Mkt. Cap / Per Metal
as % Spot Price:
13.91% 20.16% n/a 6.25%

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 $2,472.60M n/a $93.58M
Mkt. Cap: $2,206.43M $3,323.57M n/a $1,117.15M
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% 35% n/a -69%
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: 183.87 276.96 n/a 93.10
Silver Eq. Reserves: 7.35 11.08 n/a 3.72
Gold Eq. Production: 3,394.50 5,113.19 n/a 1,718.69
Silver Eq. Production: 135.78 204.53 n/a 68.75
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 $168.21M n/a $19.48M
Current Multiple: 14.84 19.76 n/a 4.92
F
U
T
U
R
E
@ current prices: $72.66M $92.39M n/a $19.73M
Multiple @ current prices: 30.37 35.97 n/a 5.61
Growth @ current prices: -51.15% -45.07% n/a 0.06
@ future prices: $546.00M $546.00M n/a $0.00M
Multiple @ future prices: 4.04 6.09 n/a 2.05
Growth @ future prices: 224.60% 224.60% n/a -0.43

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.     ×