Subscribe Now - Standard: only $299 per year or Premium: only $399 per year - Click Here
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$1212.17M which is a rise of roughly 39% over the last one months. As of 12/17/2025 they have ~A$34M debt and ~A$80.53M cash. They have 257M shares outstanding and trade on
Quick Links
Login to access
General Details
Financial
12/17/2025 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$873.25M
$1,212.17M
12/17/2025
$338.92M
MCap (OS):
$843.98M
$1,171.54M
12/17/2025
$327.56M
Total Assets:
$35.84M
$37.81M
12/17/2025
$1.97M
Total Liabilities:
$14.60M
$15.41M
12/17/2025
$0.80M
Current Assets:
$5.38M
$5.67M
12/17/2025
$0.30M
Current Liabilities:
$5.38M
$5.67M
12/17/2025
$0.30M
Total Debt:
$32.26M
$34.03M
12/17/2025
$1.77M
Cash:
$76.34M
$80.53M
12/17/2025
$4.19M
Debt (Net):
$-44.08M
$-46.50M
$-2.42M
Enterprise Value:
$829.18M
$1,165.68M
$336.50M
Cash Flow:
$197.45M
$267.12M
never
$69.67M
Cash Flow Multiple:
4.42
4.54
never
0.12
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) 4,227,451
12/17/2025
-1,421,214
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:
20Producer: Growth Potential
20Producer: 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%)
$3,143 (61%)
$819.68
MCap / Production (AuEq):
$10,273.58
$14,260.86
$3,987.28
EV / Production (AuEq):
$9,755.04
$13,713.84
$3,958.80
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
$286.74
$132.14
EV / Production (AgEq):
$146.79
$275.74
$128.95
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 %
Type
NPV $M
IRR %
CapEx $M
Au
Ag
Cu
Notes
Exp
Nuvea Esparanza
Chile
100 (guess)
n/a
n/a
Dev
Chatree
Thailand
100
Open Pit
show
4 million oz AUEQ (including silver) at .7 gpt
Current Data
Stage
Name
Owned %
Type
NPV $M
IRR %
CapEx $M
Au
Ag
Cu
Notes
Exp
Nuvea Esparanza
Chile
100 (guess)
n/a
n/a
Dev
Chatree
Thailand
100
Open Pit
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
-16.72M
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
-14.21M
Maximum Profit (Gold):
$1,974.46M
$2,671.18M
n/a
$696.73M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,974.46M
$2,671.18M
n/a
$696.73M
Max Profit / Current MCap:
2.261
2.204
n/a
-0.057
Max Profit Per Share (Gold):
$7.44
$10.06
n/a
$2.62
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$7.44
$10.06
n/a
$2.62
Total Free Profit Per Share:
$2.48
$3.54
n/a
$1.06
FD MCap / Gold Eq.:
$1,027.36
$1,426.09
n/a
$398.73
FD MCap / Silver Eq.:
$15.46
$28.67
n/a
$13.21
FD MCap / Per Metal as % Spot Price:
23.77%
27.73%
n/a
3.97%
EV / Gold Eq.:
$975.50
$1,371.38
n/a
$395.88
EV / Silver Eq.:
$14.68
$27.57
n/a
$12.89
EV / Per Metal as % Spot Price:
22.57%
26.67%
n/a
4.10%
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
-50.16M
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
-36.95M
Maximum Profit (Gold):
$5,133.59M
$6,945.08M
n/a
$1,811.49M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$5,133.59M
$6,945.08M
n/a
$1,811.49M
Max Profit / Current MCap:
5.879
5.729
n/a
-0.149
Max Profit Per Share (Gold):
$19.34
$26.16
n/a
$6.82
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$19.34
$26.16
n/a
$6.82
Total Free Profit Per Share:
$14.38
$19.64
n/a
$5.26
FD MCap / Gold Eq.:
$395.14
$548.49
n/a
$153.36
FD MCap / Silver Eq.:
$5.95
$11.03
n/a
$5.08
FD MCap / Per Metal as % Spot Price:
9.14%
10.67%
n/a
1.53%
EV / Gold Eq.:
$375.19
$527.46
n/a
$152.26
EV / Silver Eq.:
$5.65
$10.61
n/a
$4.96
EV / Per Metal as % Spot Price:
8.68%
10.26%
n/a
1.58%
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
-66.88M
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
-44.06M
Maximum Profit (Gold):
$6,120.82M
$8,280.67M
n/a
$2,159.86M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$6,120.82M
$8,280.67M
n/a
$2,159.86M
Max Profit / Current MCap:
7.009
6.831
n/a
-0.178
Max Profit Per Share (Gold):
$23.05
$31.19
n/a
$8.14
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$23.05
$31.19
n/a
$8.14
Total Free Profit Per Share:
$18.10
$24.67
n/a
$6.57
FD MCap / Gold Eq.:
$331.41
$460.03
n/a
$128.62
FD MCap / Silver Eq.:
$4.99
$9.25
n/a
$4.26
FD MCap / Per Metal as % Spot Price:
7.67%
8.95%
n/a
1.28%
EV / Gold Eq.:
$314.68
$442.38
n/a
$127.70
EV / Silver Eq.:
$4.74
$8.89
n/a
$4.16
EV / Per Metal as % Spot Price:
7.28%
8.60%
n/a
1.32%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/17/2025 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.6638
AUD 0.7002
01/30/2026
Spot Gold:
$4,322.89
$5,142.57
01/30/2026
$819.68
Spot Silver:
$65.05
$103.40
01/30/2026
$38.35
Gold:Silver Ratio:
66.45
49.73
01/30/2026
-16.72
Spot Gold (Future):
$6,000.00
$6,000.00
$0.00
Spot Silver (Future):
$150.00
$150.00
$0.00
Gold:Silver Ratio (Future):
40.00
40.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Follow