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

Click for
TradingView
chart

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 ~$308.14M which is a rise of roughly 44% over the last four months. As of 12/23/2024 they have ~$44M debt and ~$28M cash. They have 258M shares outstanding and trade on

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

General Details

Financial 12/23/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $213.38M $308.14M 12/23/2024 $94.76M
Total Assets: $42.00M $42.00M 12/23/2024 $0.00M
Total Liabilities: $50.00M $50.00M 12/23/2024 $0.00M
Current Assets: $28.00M $28.00M 12/23/2024 $0.00M
Current Liabilities: $3.40M $3.40M 12/23/2024 $0.00M
Total Debt: $44.00M $44.00M 12/23/2024 $0.00M
Cash: $28.00M $28.00M 12/23/2024 $0.00M
Enterprise Value: $229.38M $324.14M 04/09/1980 $94.76M
Cash Flow: $56.49M $104.64M never $48.15M
Cash Flow Multiple: 3.78 2.94 never -0.83
Net Debt to
Cash Flow Ratio:		 0.28 0.15 never -0.13
Finance within 1 year: 12/23/2024 n/a
Misc 12/23/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 257,751,692 257,751,692 12/23/2024 0
Shares (FD): 268,000,000 268,000,000 12/23/2024 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 12/23/2024 n/a
Production (Gold Eq Oz.): (guess) 
85,000		 (guess) 
85,000		 12/23/2024 0
Production (Silver Eq Oz.): (guess) 
7,487,904		 (guess) 
8,466,199		 12/23/2024 978,295
Initial CapEx (Outstanding): $30.00M
14.06% of MCap		 $30.00M
9.74% of MCap 		12/23/2024 $0.00M
Funding Option: n/a n/a 12/23/2024 n/a
Documentation: none PRODUCER 12/23/2024 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 12/23/2024
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 12/23/2024 0.00M
Measured & Indicated: 3.00M 3.00M 12/23/2024 0.00M
Inferred: 1.00M 1.00M 12/23/2024 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 12/23/2024 0.00M
Measured & Indicated: 2.21M 2.21M 12/23/2024 0.00M
Inferred: 0.43M 0.43M 12/23/2024 0.00M
Reserves & Resources: 2.64M 2.64M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
85,000oz.		 (guess) 
85,000oz.		 12/23/2024 0oz.
Cash Cost: $1,100 $1,150 12/23/2024 $50.00
Extra Operating Cost: $850 $850 12/23/2024 $0.00
Total: $1,950 $2,000 12/23/2024 $50.00
Margin (Free Cash Flow): $665 (25%) $1,231 (38%) $566.50
G
R
A
D
E		 Underground (Avg): n/a n/a 12/23/2024 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% 12/23/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 3.00M 3.00M 12/23/2024 0.00M
Annual Production: 115,000oz. 115,000oz. 12/23/2024 0oz.
Cash Cost: $1,100 $1,100 12/23/2024 $0
Extra Operating Cost: $800 $800 12/23/2024 $0
SILVER 12/23/2024
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 12/23/2024 0.00M
Measured & Indicated: n/a n/a 12/23/2024 0.00M
Inferred: n/a n/a 12/23/2024 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 12/23/2024 0.00M
Measured & Indicated: n/a n/a 12/23/2024 0.00M
Inferred: n/a n/a 12/23/2024 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 12/23/2024 $0.00
Extra Operating Cost: n/a n/a 12/23/2024 $0.00
Total: n/a n/a 12/23/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 12/23/2024 n/a
Open Pit (Avg): n/a n/a 12/15/2023 n/a
Recovery Rate: n/a n/a 12/23/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/23/2024 0.00M
Annual Production: n/a n/a 12/23/2024 n/a
Cash Cost: n/a n/a 12/23/2024 n/a
Extra Operating Cost: n/a n/a 12/23/2024 n/a

Property

Last Analysis Data  (12/23/2024)
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		 12/23/2024
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 11.51M
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 9.78M
Maximum Profit (Gold): $564.91M $1,046.44M n/a $481.53M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $564.91M $1,046.44M n/a $481.53M
Max Profit / Current MCap: 2.647 3.396 n/a 0.749
Max Profit Per Share (Gold): $2.11 $3.90 n/a $1.80
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.11 $3.90 n/a $1.80
Total Free Profit Per Share: $0.83 $2.10 n/a $1.27
FD MCap / Gold Eq.: $251.04 $362.52 n/a $111.48
FD MCap / Silver Eq.: $2.85 $3.64 n/a $0.79
FD MCap / Per Metal
as % Spot Price:		 9.60% 11.22% n/a 1.62%
Measured &
Indicated		 12/23/2024
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 34.53M
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 25.44M
Maximum Profit (Gold): $1,468.77M $2,720.73M n/a $1,251.97M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,468.77M $2,720.73M n/a $1,251.97M
Max Profit / Current MCap: 6.883 8.830 n/a 1.946
Max Profit Per Share (Gold): $5.48 $10.15 n/a $4.67
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $5.48 $10.15 n/a $4.67
Total Free Profit Per Share: $4.21 $8.35 n/a $4.15
FD MCap / Gold Eq.: $96.55 $139.43 n/a $42.88
FD MCap / Silver Eq.: $1.10 $1.40 n/a $0.30
FD MCap / Per Metal
as % Spot Price:		 3.69% 4.32% n/a 0.62%

Reserves &
Resources		 12/23/2024
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 46.04M
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 30.33M
Maximum Profit (Gold): $1,751.22M $3,243.95M n/a $1,492.73M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,751.22M $3,243.95M n/a $1,492.73M
Max Profit / Current MCap: 8.207 10.527 n/a 2.321
Max Profit Per Share (Gold): $6.53 $12.10 n/a $5.57
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $6.53 $12.10 n/a $5.57
Total Free Profit Per Share: $5.26 $10.30 n/a $5.04
FD MCap / Gold Eq.: $80.98 $116.94 n/a $35.96
FD MCap / Silver Eq.: $0.92 $1.17 n/a $0.25
FD MCap / Per Metal
as % Spot Price:		 3.10% 3.62% n/a 0.52%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults