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 using 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 ~$425.17M which is a rise of roughly 99% over the last six 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 $425.17M 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
Enterprise Value: $229.38M $441.17M 12/24/1983
Cash Flow: $56.49M $117.51M never
Cash Flow Multiple: 3.78 3.62 never
Net Debt to
Cash Flow Ratio:		 0.28 0.14 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
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) 
7,933,380		 12/23/2024
Initial CapEx (Outstanding): $30.00M
14.06% of MCap		 $30.00M
7.06% of MCap 		12/23/2024
Funding Option: n/a n/a 12/23/2024
Documentation: none PRODUCER 12/23/2024
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 04/24/2023
Cash Flow Multiplier: 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%) $1,382 (41%)
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
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 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
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 $1,175.06M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $564.91M $1,175.06M n/a
Max Profit / Current MCap: 2.647 2.764 n/a
Max Profit Per Share (Gold): $2.11 $4.38 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.11 $4.38 n/a
Total Free Profit Per Share: $0.83 $1.94 n/a
FD MCap / Gold Eq.: $251.04 $500.20 n/a
FD MCap / Silver Eq.: $2.85 $5.36 n/a
FD MCap / Per Metal
as % Spot Price:		 9.60% 14.79% 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 $3,055.15M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,468.77M $3,055.15M n/a
Max Profit / Current MCap: 6.883 7.186 n/a
Max Profit Per Share (Gold): $5.48 $11.40 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $5.48 $11.40 n/a
Total Free Profit Per Share: $4.21 $8.96 n/a
FD MCap / Gold Eq.: $96.55 $192.38 n/a
FD MCap / Silver Eq.: $1.10 $2.06 n/a
FD MCap / Per Metal
as % Spot Price:		 3.69% 5.69% 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 $3,642.68M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,751.22M $3,642.68M n/a
Max Profit / Current MCap: 8.207 8.568 n/a
Max Profit Per Share (Gold): $6.53 $13.59 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $6.53 $13.59 n/a
Total Free Profit Per Share: $5.26 $11.15 n/a
FD MCap / Gold Eq.: $80.98 $161.35 n/a
FD MCap / Silver Eq.: $0.92 $1.73 n/a
FD MCap / Per Metal
as % Spot Price:		 3.10% 4.77% 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.     ×