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

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 ~$258.78M which is a rise of roughly 12% over the last eight months. As of 12/15/2023 they have ~$14M debt and ~$9M cash. They have 258M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.

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

General Details

Financial 12/15/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $231.15M $258.78M 12/15/2023 $27.63M
Total Assets: $42.00M $42.00M 12/15/2023 $0.00M
Total Liabilities: $50.00M $50.00M 12/15/2023 $0.00M
Current Assets: $8.00M $8.00M 12/15/2023 $0.00M
Current Liabilities: $3.40M $3.40M 12/15/2023 $0.00M
Total Debt: $14.00M $14.00M 12/15/2023 $0.00M
Cash: $9.00M $9.00M 12/15/2023 $0.00M
Enterprise Value: $236.15M $263.78M 05/11/1978 $27.63M
Cash Flow: $56.92M $93.58M never $36.66M
Cash Flow Multiple: 4.06 2.77 never -1.30
Net Debt to
Cash Flow Ratio:		 0.09 0.05 never -0.03
Finance within 1 year: 12/15/2023 n/a
Misc 12/15/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 258,000,000 258,000,000 12/15/2023 0
Shares (FD): 261,000,000 261,000,000 12/15/2023 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 12/15/2023 n/a
Production (Gold Eq Oz.): (guess) 
100,000		 (guess) 
100,000		 12/15/2023 0
Production (Silver Eq Oz.): (guess) 
8,469,799		 (guess) 
8,554,321		 12/15/2023 84,522
Initial CapEx (Outstanding): $30.00M
12.98% of MCap		 $30.00M
11.59% of MCap 		12/15/2023 $0.00M
Funding Option: n/a n/a 12/15/2023 n/a
Documentation: none PRODUCER 05/31/2024 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 12/15/2023
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 12/15/2023 0.00M
Measured & Indicated: 3.00M 3.00M 12/15/2023 0.00M
Inferred: 1.00M 1.00M 12/15/2023 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 12/15/2023 0.00M
Measured & Indicated: 2.21M 2.21M 12/15/2023 0.00M
Inferred: 0.43M 0.43M 12/15/2023 0.00M
Reserves & Resources: 2.64M 2.64M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
100,000oz.		 (guess) 
100,000oz.		 12/15/2023 0oz.
Cash Cost: $950 $950 12/15/2023 $0.00
Extra Operating Cost: $500 $500 12/15/2023 $0.00
Total: $1,450 $1,450 12/15/2023 $0.00
Margin (Free Cash Flow): $569 (28%) $936 (39%) $366.60
G
R
A
D
E		 Underground (Avg): 0.70 g/t n/a 03/23/2024 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% 05/31/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 3.00M 3.00M 12/15/2023 0.00M
Annual Production: 125,000oz. 125,000oz. 12/15/2023 0oz.
Cash Cost: $1,000 $1,000 12/15/2023 $0
Extra Operating Cost: $500 $500 12/15/2023 $0
SILVER 12/15/2023
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 12/15/2023 0.00M
Measured & Indicated: n/a n/a 12/15/2023 0.00M
Inferred: n/a n/a 12/15/2023 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 12/15/2023 0.00M
Measured & Indicated: n/a n/a 12/15/2023 0.00M
Inferred: n/a n/a 12/15/2023 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 12/15/2023 $0.00
Extra Operating Cost: n/a n/a 12/15/2023 $0.00
Total: n/a n/a 12/15/2023 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 12/15/2023 n/a
Open Pit (Avg): n/a n/a 12/15/2023 n/a
Recovery Rate: n/a n/a 12/15/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/15/2023 0.00M
Annual Production: n/a n/a 12/15/2023 n/a
Cash Cost: n/a n/a 12/15/2023 n/a
Extra Operating Cost: n/a n/a 12/15/2023 n/a

Property

Last Analysis Data  (12/15/2023)
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		 12/15/2023
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 0.85M
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 0.72M
Maximum Profit (Gold): $483.82M $795.43M n/a $311.61M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $483.82M $795.43M n/a $311.61M
Max Profit / Current MCap: 2.093 3.074 n/a 0.981
Max Profit Per Share (Gold): $1.85 $3.05 n/a $1.19
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.85 $3.05 n/a $1.19
Total Free Profit Per Share: $0.53 $1.54 n/a $1.00
FD MCap / Gold Eq.: $271.94 $304.44 n/a $32.51
FD MCap / Silver Eq.: $3.21 $3.56 n/a $0.35
FD MCap / Per Metal
as % Spot Price:		 13.47% 12.76% n/a -0.71%
Measured &
Indicated		 12/15/2023
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 2.54M
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 1.87M
Maximum Profit (Gold): $1,257.93M $2,068.12M n/a $810.19M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,257.93M $2,068.12M n/a $810.19M
Max Profit / Current MCap: 5.442 7.992 n/a 2.550
Max Profit Per Share (Gold): $4.82 $7.92 n/a $3.10
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.82 $7.92 n/a $3.10
Total Free Profit Per Share: $3.50 $6.41 n/a $2.91
FD MCap / Gold Eq.: $104.59 $117.09 n/a $12.50
FD MCap / Silver Eq.: $1.23 $1.37 n/a $0.13
FD MCap / Per Metal
as % Spot Price:		 5.18% 4.91% n/a -0.27%

Reserves &
Resources		 12/15/2023
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 3.38M
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 2.23M
Maximum Profit (Gold): $1,499.84M $2,465.83M n/a $965.99M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,499.84M $2,465.83M n/a $965.99M
Max Profit / Current MCap: 6.489 9.529 n/a 3.040
Max Profit Per Share (Gold): $5.75 $9.45 n/a $3.70
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $5.75 $9.45 n/a $3.70
Total Free Profit Per Share: $4.43 $7.94 n/a $3.51
FD MCap / Gold Eq.: $87.72 $98.21 n/a $10.49
FD MCap / Silver Eq.: $1.04 $1.15 n/a $0.11
FD MCap / Per Metal
as % Spot Price:		 4.34% 4.12% n/a -0.23%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults