Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 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

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. 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 ~$258.08M which is a rise of roughly 12% over the last four months. As of 12/15/2023 they have ~$14M debt and ~$9M cash. They have 258M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.

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

General Details

Financial 12/15/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $231.15M $258.08M 12/15/2023 $26.93M
Total Assets: $42.00M $42.00M 12/15/2023 $0.00M
Total Liabilities: $50.00M $50.00M 12/15/2023 $0.00M
Current Assets: $8.00M $8.00M 12/15/2023 $0.00M
Current Liabilities: $3.40M $3.40M 12/15/2023 $0.00M
Total Debt: $14.00M $14.00M 12/15/2023 $0.00M
Cash: $9.00M $9.00M 12/15/2023 $0.00M
Enterprise Value: $236.15M $263.08M 05/03/1978 $26.93M
Cash Flow: $56.92M $92.41M never $35.49M
Cash Flow Multiple: 4.06 2.79 never -1.27
Net Debt to
Cash Flow Ratio:
0.09 0.05 never -0.03
Finance within 1 year: 12/15/2023 n/a
Misc 12/15/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 258,000,000 258,000,000 12/15/2023 0
Shares (FD): 261,000,000 261,000,000 12/15/2023 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2024 12/15/2023 n/a
Production (Gold Eq Oz.): (guess) 
100,000
(guess) 
100,000
12/15/2023 0
Production (Silver Eq Oz.): (guess) 
8,469,799
(guess) 
8,374,250
12/15/2023 -95,548
Initial CapEx (Outstanding): $30.00M
12.98% of MCap
$30.00M
11.62% of MCap
12/15/2023 $0.00M
Funding Option: n/a n/a 12/15/2023 n/a
Documentation: none PRODUCER 03/23/2024 n/a
Future MCap Modifier: 0.2
Producer: Growth Potential
0.2
Producer: Growth Potential
04/24/2023 0
Cash Flow Multiplier: 8 8 04/16/2023 0.00

Resource Data

GOLD 12/15/2023
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 12/15/2023 0.00M
Measured & Indicated: 3.00M 3.00M 12/15/2023 0.00M
Inferred: 1.00M 1.00M 12/15/2023 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 12/15/2023 0.00M
Measured & Indicated: 2.21M 2.21M 12/15/2023 0.00M
Inferred: 0.43M 0.43M 12/15/2023 0.00M
Reserves & Resources: 2.64M 2.64M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
100,000oz.
(guess) 
100,000oz.
12/15/2023 0oz.
Cash Cost: $950 $950 12/15/2023 $0.00
Extra Operating Cost: $500 $500 12/15/2023 $0.00
G
R
A
D
E
Underground (Avg): 0.70 g/t n/a 03/23/2024 n/a
Open Pit (Avg): n/a 0.70 g/t 03/23/2024 0.70 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 03/23/2024 0.00%
F
U
T
U
R
E
Proven & Probable: 3.00M 3.00M 12/15/2023 0.00M
Annual Production: 125,000oz. 125,000oz. 12/15/2023 0oz.
Cash Cost: $1,000 $1,000 12/15/2023 $0
Extra Operating Cost: $500 $500 12/15/2023 $0
SILVER 12/15/2023
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 12/15/2023 0.00M
Measured & Indicated: n/a n/a 12/15/2023 0.00M
Inferred: n/a n/a 12/15/2023 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 12/15/2023 0.00M
Measured & Indicated: n/a n/a 12/15/2023 0.00M
Inferred: n/a n/a 12/15/2023 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 12/15/2023 $0.00
Extra Operating Cost: n/a n/a 12/15/2023 $0.00
G
R
A
D
E
Underground (Avg): n/a n/a 12/15/2023 n/a
Open Pit (Avg): n/a n/a 12/15/2023 n/a
Recovery Rate: n/a n/a 12/15/2023 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 12/15/2023 0.00M
Annual Production: n/a n/a 12/15/2023 n/a
Cash Cost: n/a n/a 12/15/2023 n/a
Extra Operating Cost: n/a n/a 12/15/2023 n/a

Property

Last Analysis Data  (12/15/2023)
Stage Name Owned Au Ag Cu Notes
Dev Chatree 100% show
4 million oz AUEQ (including silver) at .7 gpt
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Chatree 100% show
4 million oz AUEQ (including silver) at .7 gpt

Profitability (by resource)

Proven &
Probable
12/15/2023
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 -0.96M
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 -0.81M
Maximum Profit (Gold): $483.82M $785.49M n/a $301.67M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $483.82M $785.49M n/a $301.67M
Max Profit / Current MCap: 2.093 3.044 n/a 0.950
Max Profit Per Share (Gold): $1.85 $3.01 n/a $1.16
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.85 $3.01 n/a $1.16
Total Free Profit Per Share: $0.53 $1.47 n/a $0.94
FD MCap / Gold Eq.: $271.94 $303.62 n/a $31.69
FD MCap / Silver Eq.: $3.21 $3.63 n/a $0.42
FD MCap / Per Metal
as % Spot Price:
13.47% 12.79% n/a -0.68%
Measured &
Indicated
12/15/2023
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 -2.87M
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 -2.11M
Maximum Profit (Gold): $1,257.93M $2,042.26M n/a $784.33M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,257.93M $2,042.26M n/a $784.33M
Max Profit / Current MCap: 5.442 7.913 n/a 2.471
Max Profit Per Share (Gold): $4.82 $7.82 n/a $3.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.82 $7.82 n/a $3.01
Total Free Profit Per Share: $3.50 $6.28 n/a $2.79
FD MCap / Gold Eq.: $104.59 $116.78 n/a $12.19
FD MCap / Silver Eq.: $1.23 $1.39 n/a $0.16
FD MCap / Per Metal
as % Spot Price:
5.18% 4.92% n/a -0.26%

Reserves &
Resources
12/15/2023
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 -3.82M
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 -2.52M
Maximum Profit (Gold): $1,499.84M $2,435.00M n/a $935.16M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,499.84M $2,435.00M n/a $935.16M
Max Profit / Current MCap: 6.489 9.435 n/a 2.946
Max Profit Per Share (Gold): $5.75 $9.33 n/a $3.58
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $5.75 $9.33 n/a $3.58
Total Free Profit Per Share: $4.43 $7.79 n/a $3.36
FD MCap / Gold Eq.: $87.72 $97.94 n/a $10.22
FD MCap / Silver Eq.: $1.04 $1.17 n/a $0.13
FD MCap / Per Metal
as % Spot Price:
4.34% 4.13% n/a -0.22%

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.     ×