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:

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 ~$192.44M which is a fall of roughly 27% over the last six months. As of 12/18/2022 they have ~$14M debt and ~$6M cash. They have 222M 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 12/18/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $264.95M $192.44M 12/18/2022
Total Assets: $42.00M $42.00M 12/18/2022
Total Liabilities: $50.00M $50.00M 12/18/2022
Current Assets: $8.00M $8.00M 12/18/2022
Current Liabilities: $3.40M $3.40M 12/18/2022
Total Debt: $14.00M $14.00M 12/18/2022
Cash: $6.00M $6.00M 12/18/2022
Enterprise Value: $272.95M $200.44M 05/08/1976
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 12/18/2022
Misc 12/18/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 222,000,000 222,000,000 12/18/2022
Shares (FD): 226,000,000 226,000,000 12/18/2022
Insider Ownership: n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2023 12/18/2022
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 12/18/2022
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 12/18/2022
Initial CapEx (Outstanding): $30.00M
11.32% of MCap		 $30.00M
15.59% of MCap 		12/18/2022
Funding Option: n/a n/a 12/18/2022
Documentation: none PRODUCER 04/19/2023
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 04/24/2023
Cash Flow Multiplier: 5 8 04/16/2023

Resource Data

GOLD 12/18/2022
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 12/18/2022
Measured & Indicated: 3.00M 3.00M 12/18/2022
Inferred: 1.00M 1.00M 12/18/2022
Reserves & Resources: 4.00M 4.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.85M 0.85M 12/18/2022
Measured & Indicated: 2.21M 2.21M 12/18/2022
Inferred: 0.43M 0.43M 12/18/2022
Reserves & Resources: 2.64M 2.64M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 12/18/2022
Extra Operating Cost: n/a n/a 12/18/2022
Average Grade: 0.70 g/t 0.70 g/t 12/18/2022
Recovery Rate: (CG)  85.00% (CG)  85.00% 04/19/2023
F
U
T
U
R
E		 Proven & Probable: 3.00M 3.00M 12/18/2022
Annual Production: 100,000oz. 150,000oz. 01/02/2023
Cash Cost: $900 $1,000 04/16/2023
Extra Operating Cost: $500 $500 12/18/2022
SILVER 12/18/2022
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 12/18/2022
Measured & Indicated: n/a n/a 12/18/2022
Inferred: n/a n/a 12/18/2022
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/18/2022
Measured & Indicated: n/a n/a 12/18/2022
Inferred: n/a n/a 12/18/2022
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 12/18/2022
Extra Operating Cost: n/a n/a 12/18/2022
Average Grade: n/a n/a 12/18/2022
Recovery Rate: n/a n/a 12/18/2022
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/18/2022
Annual Production: n/a n/a 12/18/2022
Cash Cost: n/a n/a 12/18/2022
Extra Operating Cost: n/a n/a 12/18/2022

Property

Last Analysis Data  (12/18/2022)
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		 12/18/2022
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): $333.54M $380.21M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $333.54M $380.21M n/a
Max Profit / Current MCap: 1.259 1.976 n/a
Max Profit Per Share (Gold): $1.48 $1.68 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.48 $1.68 n/a
Total Free Profit Per Share: $0.00 $0.40 n/a
FD MCap / Gold Eq.: $311.70 $226.40 n/a
FD MCap / Silver Eq.: $4.03 $2.74 n/a
FD MCap / Per Metal
as % Spot Price:		 17.39% 11.63% n/a
Measured &
Indicated		 12/18/2022
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): $867.20M $988.53M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $867.20M $988.53M n/a
Max Profit / Current MCap: 3.273 5.137 n/a
Max Profit Per Share (Gold): $3.84 $4.37 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $3.84 $4.37 n/a
Total Free Profit Per Share: $2.09 $3.09 n/a
FD MCap / Gold Eq.: $119.89 $87.08 n/a
FD MCap / Silver Eq.: $1.55 $1.05 n/a
FD MCap / Per Metal
as % Spot Price:		 6.69% 4.47% n/a

Reserves &
Resources		 12/18/2022
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): $1,033.97M $1,178.64M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,033.97M $1,178.64M n/a
Max Profit / Current MCap: 3.903 6.125 n/a
Max Profit Per Share (Gold): $4.58 $5.22 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $4.58 $5.22 n/a
Total Free Profit Per Share: $2.83 $3.93 n/a
FD MCap / Gold Eq.: $100.55 $73.03 n/a
FD MCap / Silver Eq.: $1.30 $0.88 n/a
FD MCap / Per Metal
as % Spot Price:		 5.61% 3.75% 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.     ×