Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 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 and one exploration property. 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 ~A$1159.32M which is a rise of roughly 33% over the last one months. As of 12/17/2025 they have ~A$33M debt and ~A$77.02M cash. They have 257M shares outstanding and trade on

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

General Details

Financial 12/17/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $873.25M $1,159.32M 12/17/2025 $286.07M
MCap (OS): $843.98M $1,120.46M 12/17/2025 $276.48M
Total Assets: $35.84M $36.16M 12/17/2025 $0.32M
Total Liabilities: $14.60M $14.73M 12/17/2025 $0.13M
Current Assets: $5.38M $5.42M 12/17/2025 $0.05M
Current Liabilities: $5.38M $5.42M 12/17/2025 $0.05M
Total Debt: $32.26M $32.55M 12/17/2025 $0.29M
Cash: $76.34M $77.02M 12/17/2025 $0.68M
Debt (Net): $-44.08M $-44.47M $-0.39M
Enterprise Value: $829.18M $1,114.85M 04/30/2005 $285.68M
Cash Flow: $197.45M $219.83M never $22.39M
Cash Flow Multiple: 4.42 5.27 never 0.85
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 12/17/2025 n/a
Misc 12/17/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 256,600,000 256,600,000 12/17/2025 0
Shares (FD): 265,500,000 265,500,000 12/17/2025 0
Insider Ownership: 12% 12% 01/01/2026 n/a
Dividend (Annual): n/a n/a 01/01/2026 n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: Producer Producer never n/a
Production ETA: n/a 01/01/2024 12/17/2025 n/a
Production (Gold Eq Oz.): (guess) 
85,000		 (guess) 
85,000		 12/17/2025 0
Production (Silver Eq Oz.): (guess) 
5,648,665		 (guess) 
4,349,843		 12/17/2025 -1,298,822
Development Phase: Producer (Single Mine) Producer (Single Mine) 12/17/2025 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 20
Producer: Growth Potential
 20
Producer: Growth Potential
 12/17/2025 0
Cash Flow Multiple: 8 8 12/17/2025 0.00

Resource Data

GOLD 12/17/2025
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 12/17/2025 0.00M
Measured & Indicated: 3.00M 3.00M 12/17/2025 0.00M
Inferred: 1.00M 1.00M 12/17/2025 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 12/17/2025 0.00M
Measured & Indicated: 2.21M 2.21M 12/17/2025 0.00M
Inferred: 0.43M 0.43M 12/17/2025 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.		 12/17/2025 0oz.
Cash Cost: $1,150 $1,150 12/17/2025 $0.00
Extra Operating Cost: $850 $850 12/17/2025 $0.00
Total: $2,000 $2,000 12/17/2025 $0.00
Margin (Free Cash Flow): $2,323 (54%) $2,586 (56%) $263.38
MCap / Production (AuEq): $10,273.58 $13,639.10 $3,365.52
EV / Production (AuEq): $9,755.04 $13,115.93 $3,360.90
G
R
A
D
E		 Underground (Avg): n/a n/a 12/17/2025 n/a
Open Pit (Avg): n/a 0.70 g/t 12/17/2025 0.70 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 01/01/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: 3.60M 3.60M 12/17/2025 0.00M
Annual Production: 115,000oz. 115,000oz. 12/17/2025 0oz.
Cash Cost: $1,100 $1,100 12/17/2025 $0
Extra Operating Cost: $800 $800 12/17/2025 $0
SILVER 12/17/2025
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 12/17/2025 0.00M
Measured & Indicated: n/a n/a 12/17/2025 0.00M
Inferred: n/a n/a 12/17/2025 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 12/17/2025 0.00M
Measured & Indicated: n/a n/a 12/17/2025 0.00M
Inferred: n/a n/a 12/17/2025 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 12/17/2025 $0.00
Extra Operating Cost: n/a n/a 12/17/2025 $0.00
Total: n/a n/a 12/17/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): $154.59 $266.52 $111.93
EV / Production (AgEq): $146.79 $256.30 $109.51
G
R
A
D
E		 Underground (Avg): n/a n/a 12/17/2025 n/a
Open Pit (Avg): n/a n/a 12/17/2025 n/a
Recovery Rate: n/a n/a 12/17/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/17/2025 0.00M
Annual Production: n/a n/a 12/17/2025 n/a
Cash Cost: n/a n/a 12/17/2025 n/a
Extra Operating Cost: n/a n/a 12/17/2025 n/a

Property

Last Analysis Data  (12/17/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Nuvea Esparanza
100 n/a
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
Exp Nuvea Esparanza
100 n/a
Dev Chatree
100 show
4 million oz AUEQ (including silver) at .7 gpt

Profitability (by resource)

Proven &
Probable		 12/17/2025
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 -15.28M
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 -12.99M
Maximum Profit (Gold): $1,974.46M $2,198.33M n/a $223.87M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,974.46M $2,198.33M n/a $223.87M
Max Profit / Current MCap: 2.261 1.896 n/a -0.365
Max Profit Per Share (Gold): $7.44 $8.28 n/a $0.84
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $7.44 $8.28 n/a $0.84
Total Free Profit Per Share: $2.48 $1.76 n/a $-0.72
FD MCap / Gold Eq.: $1,027.36 $1,363.91 n/a $336.55
FD MCap / Silver Eq.: $15.46 $26.65 n/a $11.19
FD MCap / Per Metal
as % Spot Price:		 23.77% 29.74% n/a 5.97%
EV / Gold Eq.: $975.50 $1,311.59 n/a $336.09
EV / Silver Eq.: $14.68 $25.63 n/a $10.95
EV / Per Metal
as % Spot Price:		 22.57% 28.60% n/a 6.03%
Measured &
Indicated		 12/17/2025
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 -45.84M
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 -33.77M
Maximum Profit (Gold): $5,133.59M $5,715.66M n/a $582.07M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $5,133.59M $5,715.66M n/a $582.07M
Max Profit / Current MCap: 5.879 4.930 n/a -0.949
Max Profit Per Share (Gold): $19.34 $21.53 n/a $2.19
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $19.34 $21.53 n/a $2.19
Total Free Profit Per Share: $14.38 $15.01 n/a $0.63
FD MCap / Gold Eq.: $395.14 $524.58 n/a $129.44
FD MCap / Silver Eq.: $5.95 $10.25 n/a $4.30
FD MCap / Per Metal
as % Spot Price:		 9.14% 11.44% n/a 2.30%
EV / Gold Eq.: $375.19 $504.46 n/a $129.27
EV / Silver Eq.: $5.65 $9.86 n/a $4.21
EV / Per Metal
as % Spot Price:		 8.68% 11.00% n/a 2.32%

Reserves &
Resources		 12/17/2025
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 -61.12M
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 -40.26M
Maximum Profit (Gold): $6,120.82M $6,814.82M n/a $694.01M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $6,120.82M $6,814.82M n/a $694.01M
Max Profit / Current MCap: 7.009 5.878 n/a -1.131
Max Profit Per Share (Gold): $23.05 $25.67 n/a $2.61
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $23.05 $25.67 n/a $2.61
Total Free Profit Per Share: $18.10 $19.15 n/a $1.05
FD MCap / Gold Eq.: $331.41 $439.97 n/a $108.57
FD MCap / Silver Eq.: $4.99 $8.60 n/a $3.61
FD MCap / Per Metal
as % Spot Price:		 7.67% 9.59% n/a 1.93%
EV / Gold Eq.: $314.68 $423.09 n/a $108.42
EV / Silver Eq.: $4.74 $8.27 n/a $3.53
EV / Per Metal
as % Spot Price:		 7.28% 9.23% n/a 1.95%

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.     ×