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
Calculated with the site's default values.  Re-calculate using:

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 ~$515.96M which is a rise of roughly 142% over the last nine 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
Item Value Value Updated
MCap (FD): $213.38M $515.96M 12/23/2024
MCap (OS): $205.22M $496.23M 12/23/2024
Total Assets: $42.00M $42.00M 12/23/2024
Total Liabilities: $50.00M $50.00M 12/23/2024
Current Assets: $28.00M $28.00M 12/23/2024
Current Liabilities: $3.40M $3.40M 12/23/2024
Total Debt: $44.00M $44.00M 12/23/2024
Cash: $28.00M $28.00M 12/23/2024
Debt (Net): $16.00M $16.00M
Enterprise Value: $229.38M $531.96M 11/09/1986
Cash Flow: $56.49M $142.25M never
Cash Flow Multiple: 3.78 3.63 never
Net Debt to
Cash Flow Ratio:		 0.28 0.11 never
Finance within 1 year: 12/23/2024
Misc 12/23/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 257,751,692 257,751,692 12/23/2024
Shares (FD): 268,000,000 268,000,000 12/23/2024
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a 01/01/2024 12/23/2024
Production (Gold Eq Oz.): (guess) 
85,000		 (guess) 
85,000		 12/23/2024
Production (Silver Eq Oz.): (guess) 
7,487,904		 (guess) 
7,333,216		 12/23/2024
Development Phase: none Producer (Single Mine) 12/23/2024
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 20
Producer: Growth Potential
 20
Producer: Growth Potential
 04/24/2023
Cash Flow Multiple: 8 8 04/16/2023

Resource Data

GOLD 12/23/2024
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 12/23/2024
Measured & Indicated: 3.00M 3.00M 12/23/2024
Inferred: 1.00M 1.00M 12/23/2024
Reserves & Resources: 4.00M 4.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.85M 0.85M 12/23/2024
Measured & Indicated: 2.21M 2.21M 12/23/2024
Inferred: 0.43M 0.43M 12/23/2024
Reserves & Resources: 2.64M 2.64M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
85,000oz.		 (guess) 
85,000oz.		 12/23/2024
Cash Cost: $1,100 $1,150 12/23/2024
Extra Operating Cost: $850 $850 12/23/2024
Total: $1,950 $2,000 12/23/2024
Margin (Free Cash Flow): $665 (25%) $1,674 (46%)
MCap / Production (AuEq): $2,510.38 $6,070.10
EV / Production (AuEq): $2,698.62 $6,258.34
G
R
A
D
E		 Underground (Avg): n/a n/a 12/23/2024
Open Pit (Avg): n/a 0.70 g/t 03/23/2024
Recovery Rate: (CG)  85.00% (CG)  85.00% 12/23/2024
F
U
T
U
R
E		 Proven & Probable: 3.00M 3.00M 12/23/2024
Annual Production: 115,000oz. 115,000oz. 12/23/2024
Cash Cost: $1,100 $1,100 12/23/2024
Extra Operating Cost: $800 $800 12/23/2024
SILVER 12/23/2024
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 12/23/2024
Measured & Indicated: n/a n/a 12/23/2024
Inferred: n/a n/a 12/23/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/23/2024
Measured & Indicated: n/a n/a 12/23/2024
Inferred: n/a n/a 12/23/2024
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 12/23/2024
Extra Operating Cost: n/a n/a 12/23/2024
Total: n/a n/a 12/23/2024
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $28.50 $70.36
EV / Production (AgEq): $30.63 $72.54
G
R
A
D
E		 Underground (Avg): n/a n/a 12/23/2024
Open Pit (Avg): n/a n/a 12/15/2023
Recovery Rate: n/a n/a 12/23/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/23/2024
Annual Production: n/a n/a 12/23/2024
Cash Cost: n/a n/a 12/23/2024
Extra Operating Cost: n/a n/a 12/23/2024

Property

Last Analysis Data  (12/23/2024)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Chatree
100 show
4 million oz AUEQ (including silver) at .7 gpt
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 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
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): $564.91M $1,422.48M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $564.91M $1,422.48M n/a
Max Profit / Current MCap: 2.647 2.757 n/a
Max Profit Per Share (Gold): $2.11 $5.31 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.11 $5.31 n/a
Total Free Profit Per Share: $0.83 $2.42 n/a
FD MCap / Gold Eq.: $251.04 $607.01 n/a
FD MCap / Silver Eq.: $2.85 $7.04 n/a
FD MCap / Per Metal
as % Spot Price:		 9.60% 16.52% n/a
EV / Gold Eq.: $269.86 $625.83 n/a
EV / Silver Eq.: $3.06 $7.25 n/a
EV / Per Metal
as % Spot Price:		 10.32% 17.04% n/a
Measured &
Indicated		 12/23/2024
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): $1,468.77M $3,698.46M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,468.77M $3,698.46M n/a
Max Profit / Current MCap: 6.883 7.168 n/a
Max Profit Per Share (Gold): $5.48 $13.80 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $5.48 $13.80 n/a
Total Free Profit Per Share: $4.21 $10.91 n/a
FD MCap / Gold Eq.: $96.55 $233.47 n/a
FD MCap / Silver Eq.: $1.10 $2.71 n/a
FD MCap / Per Metal
as % Spot Price:		 3.69% 6.36% n/a
EV / Gold Eq.: $103.79 $240.71 n/a
EV / Silver Eq.: $1.18 $2.79 n/a
EV / Per Metal
as % Spot Price:		 3.97% 6.55% n/a

Reserves &
Resources		 12/23/2024
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): $1,751.22M $4,409.70M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,751.22M $4,409.70M n/a
Max Profit / Current MCap: 8.207 8.547 n/a
Max Profit Per Share (Gold): $6.53 $16.45 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $6.53 $16.45 n/a
Total Free Profit Per Share: $5.26 $13.56 n/a
FD MCap / Gold Eq.: $80.98 $195.81 n/a
FD MCap / Silver Eq.: $0.92 $2.27 n/a
FD MCap / Per Metal
as % Spot Price:		 3.10% 5.33% n/a
EV / Gold Eq.: $87.05 $201.88 n/a
EV / Silver Eq.: $0.99 $2.34 n/a
EV / Per Metal
as % Spot Price:		 3.33% 5.50% n/a

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.     ×