Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
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 ~$192.44M which is a fall of roughly 27% over the last six months. As of 12/18/2022 they have ~$14M debt and ~$6M cash. They have 222M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
12/18/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$264.95M
$192.44M
12/18/2022
Total Assets:
$42.00M
$42.00M
12/18/2022
Total Liabilities:
$50.00M
$50.00M
12/18/2022
Current Assets:
$8.00M
$8.00M
12/18/2022
Current Liabilities:
$3.40M
$3.40M
12/18/2022
Total Debt:
$14.00M
$14.00M
12/18/2022
Cash:
$6.00M
$6.00M
12/18/2022
Enterprise Value:
$272.95M
$200.44M
05/08/1976
Cash Flow:
$0.00M
$0.00M
never
Cash Flow Multiple:
0.00
0.00
never
Net Debt to Cash Flow Ratio:
n/a
n/a
never
Finance within 1 year:
12/18/2022
Misc
12/18/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
222,000,000
222,000,000
12/18/2022
Shares (FD):
226,000,000
226,000,000
12/18/2022
Insider Ownership:
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
01/01/2023
12/18/2022
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
12/18/2022
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
12/18/2022
Initial CapEx (Outstanding):
$30.00M11.32% of MCap
$30.00M15.59% of MCap
12/18/2022
Funding Option:
n/a
n/a
12/18/2022
Documentation:
none
PRODUCER
04/19/2023
Future MCap Modifier:
0.2Producer: Growth Potential
0.2Producer: Growth Potential
04/24/2023
Cash Flow Multiplier:
5
8
04/16/2023
Resource Data
GOLD
12/18/2022 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
12/18/2022
Measured & Indicated:
3.00M
3.00M
12/18/2022
Inferred:
1.00M
1.00M
12/18/2022
Reserves & Resources:
4.00M
4.00M
never
P L A U S I B L E
Proven & Probable:
0.85M
0.85M
12/18/2022
Measured & Indicated:
2.21M
2.21M
12/18/2022
Inferred:
0.43M
0.43M
12/18/2022
Reserves & Resources:
2.64M
2.64M
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
12/18/2022
Extra Operating Cost:
n/a
n/a
12/18/2022
Average Grade:
0.70 g/t
0.70 g/t
12/18/2022
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
04/19/2023
F U T U R E
Proven & Probable:
3.00M
3.00M
12/18/2022
Annual Production:
100,000oz.
150,000oz.
01/02/2023
Cash Cost:
$900
$1,000
04/16/2023
Extra Operating Cost:
$500
$500
12/18/2022
SILVER
12/18/2022 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
12/18/2022
Measured & Indicated:
n/a
n/a
12/18/2022
Inferred:
n/a
n/a
12/18/2022
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
12/18/2022
Measured & Indicated:
n/a
n/a
12/18/2022
Inferred:
n/a
n/a
12/18/2022
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
12/18/2022
Extra Operating Cost:
n/a
n/a
12/18/2022
Average Grade:
n/a
n/a
12/18/2022
Recovery Rate:
n/a
n/a
12/18/2022
F U T U R E
Proven & Probable:
n/a
n/a
12/18/2022
Annual Production:
n/a
n/a
12/18/2022
Cash Cost:
n/a
n/a
12/18/2022
Extra Operating Cost:
n/a
n/a
12/18/2022
Property
Last Analysis Data (12/18/2022)
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Development
Thailand , Thailand
Chatree
100%
Open Pit
show
4 million oz AUEQ (including silver) at .7 gpt
Current Data
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Development
Thailand , Thailand
Chatree
100%
Open Pit
show
4 million oz AUEQ (including silver) at .7 gpt
Profitability (by resource)
Proven & Probable
12/18/2022 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):
$333.54M
$380.21M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$333.54M
$380.21M
n/a
Max Profit / Current MCap:
1.259
1.976
n/a
Max Profit Per Share (Gold):
$1.48
$1.68
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$1.48
$1.68
n/a
Total Free Profit Per Share:
$0.00
$0.40
n/a
FD MCap / Gold Eq.:
$311.70
$226.40
n/a
FD MCap / Silver Eq.:
$4.03
$2.74
n/a
FD MCap / Per Metal as % Spot Price:
17.39%
11.63%
n/a
Measured & Indicated
12/18/2022 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):
$867.20M
$988.53M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$867.20M
$988.53M
n/a
Max Profit / Current MCap:
3.273
5.137
n/a
Max Profit Per Share (Gold):
$3.84
$4.37
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$3.84
$4.37
n/a
Total Free Profit Per Share:
$2.09
$3.09
n/a
FD MCap / Gold Eq.:
$119.89
$87.08
n/a
FD MCap / Silver Eq.:
$1.55
$1.05
n/a
FD MCap / Per Metal as % Spot Price:
6.69%
4.47%
n/a
Reserves & Resources
12/18/2022 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):
$1,033.97M
$1,178.64M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$1,033.97M
$1,178.64M
n/a
Max Profit / Current MCap:
3.903
6.125
n/a
Max Profit Per Share (Gold):
$4.58
$5.22
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$4.58
$5.22
n/a
Total Free Profit Per Share:
$2.83
$3.93
n/a
FD MCap / Gold Eq.:
$100.55
$73.03
n/a
FD MCap / Silver Eq.:
$1.30
$0.88
n/a
FD MCap / Per Metal as % Spot Price:
5.61%
3.75%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/18/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
USD 1.0000
USD 1.0000
06/03/2023
Spot Gold:
$1,792.40
$1,947.30
06/03/2023
Spot Silver:
$23.20
$23.59
06/03/2023
Gold:Silver Ratio:
77.26
82.55
06/03/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: