Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
ASX:KCN
AUD
OTCMKTS:KSKGF
USD
Description
Kingsgate Consolidated Ltd are a gold focused junior near-term 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 ~$232.39M which is a fall of roughly 26% over the last five months. As of 12/18/2021 they have no debt and ~$6M cash. They have 222M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
12/18/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$312.27M
$232.39M
12/18/2021
$-79.88M
Total Assets:
$42.00M
$42.00M
12/18/2021
$0.00M
Total Liabilities:
$36.00M
$36.00M
12/18/2021
$0.00M
Current Assets:
$8.00M
$8.00M
12/18/2021
$0.00M
Current Liabilities:
$3.40M
$3.40M
12/18/2021
$0.00M
Total Debt:
$0.00M
$0.00M
12/18/2021
$0.00M
Cash:
$6.00M
$6.00M
12/18/2021
$0.00M
Enterprise Value:
$306.27M
$226.39M
03/05/1977
$-79.88M
Cash Flow:
$0.00M
$0.00M
never
$0.00M
Cash Flow Multiple:
0.00
0.00
never
0.00
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
12/18/2021
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
12/18/2021
0.00%
Misc
12/18/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
221,853,000
221,853,000
12/18/2021
0
Shares (FD):
226,000,000
226,000,000
12/18/2021
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2024
12/18/2021
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
12/18/2021
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
12/18/2021
0
Initial CapEx (Outstanding):
n/a
n/a
12/18/2021
n/a
Funding Option:
n/a
n/a
12/18/2021
n/a
Documentation:
none
FS
12/18/2021
n/a
Value Adjustment:
-25%
-25%
never
0%
Resource Data
GOLD
12/18/2021 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
12/18/2021
0.00M
Measured & Indicated:
3.00M
3.00M
12/18/2021
0.00M
Inferred:
1.00M
1.00M
12/18/2021
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
12/18/2021
0.00M
Measured & Indicated:
2.21M
2.21M
12/18/2021
0.00M
Inferred:
0.43M
0.43M
12/18/2021
0.00M
Reserves & Resources:
2.64M
2.64M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
12/18/2021
$0.00
Extra Operating Cost:
n/a
n/a
12/18/2021
$0.00
Average Grade:
0.70 g/t
0.70 g/t
12/18/2021
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
12/18/2021
0.00%
F U T U R E
Proven & Probable:
3.00M
3.00M
12/18/2021
0.00M
Annual Production:
100,000oz.
100,000oz.
12/18/2021
0oz.
Cash Cost:
$850
$850
12/18/2021
$0
Extra Operating Cost:
$450
$450
12/18/2021
$0
SILVER
12/18/2021 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
12/18/2021
0.00M
Measured & Indicated:
n/a
n/a
12/18/2021
0.00M
Inferred:
n/a
n/a
12/18/2021
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
12/18/2021
0.00M
Measured & Indicated:
n/a
n/a
12/18/2021
0.00M
Inferred:
n/a
n/a
12/18/2021
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
12/18/2021
$0.00
Extra Operating Cost:
n/a
n/a
12/18/2021
$0.00
Average Grade:
n/a
n/a
12/18/2021
n/a
Recovery Rate:
n/a
n/a
12/18/2021
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
12/18/2021
0.00M
Annual Production:
n/a
n/a
12/18/2021
n/a
Cash Cost:
n/a
n/a
12/18/2021
n/a
Extra Operating Cost:
n/a
n/a
12/18/2021
n/a
Property
Last Analysis Data (12/18/2021)
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Development
Thailand , Thailand
Chatree
100%
Open Pit
show
4 million oz AUEQ (including silver) at .7 gpt
Current Data
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Development
Thailand , Thailand
Chatree
100%
Open Pit
show
4 million oz AUEQ (including silver) at .7 gpt
Profitability (by resource)
Proven & Probable
12/18/2021 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
3.59M
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
3.06M
Maximum Profit (Gold):
$222.01M
$230.09M
n/a
$8.08M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$222.01M
$230.09M
n/a
$8.08M
Max Profit / Current MCap:
0.711
0.990
n/a
0.279
Max Profit Per Share (Gold):
$0.98
$1.02
n/a
$0.04
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.98
$1.02
n/a
$0.04
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$367.38
$273.40
n/a
$-93.98
FD Mkt. Cap / Silver Eq.:
$4.57
$3.25
n/a
$-1.31
FD Mkt. Cap / Per Metal as % Spot Price:
20.44%
15.06%
n/a
-5.38%
Measured & Indicated
12/18/2021 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
10.78M
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
7.94M
Maximum Profit (Gold):
$577.22M
$598.22M
n/a
$21.00M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$577.22M
$598.22M
n/a
$21.00M
Max Profit / Current MCap:
1.848
2.574
n/a
0.726
Max Profit Per Share (Gold):
$2.55
$2.65
n/a
$0.09
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$2.55
$2.65
n/a
$0.09
Total Free Profit Per Share:
$0.62
$1.18
n/a
$0.56
FD Mkt. Cap / Gold Eq.:
$141.30
$105.15
n/a
$-36.14
FD Mkt. Cap / Silver Eq.:
$1.76
$1.25
n/a
$-0.51
FD Mkt. Cap / Per Metal as % Spot Price:
7.86%
5.79%
n/a
-2.07%
Reserves & Resources
12/18/2021 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
14.38M
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
9.47M
Maximum Profit (Gold):
$688.23M
$713.27M
n/a
$25.04M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$688.23M
$713.27M
n/a
$25.04M
Max Profit / Current MCap:
2.204
3.069
n/a
0.865
Max Profit Per Share (Gold):
$3.05
$3.16
n/a
$0.11
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$3.05
$3.16
n/a
$0.11
Total Free Profit Per Share:
$1.12
$1.69
n/a
$0.58
FD Mkt. Cap / Gold Eq.:
$118.51
$88.19
n/a
$-30.31
FD Mkt. Cap / Silver Eq.:
$1.47
$1.05
n/a
$-0.42
FD Mkt. Cap / Per Metal as % Spot Price:
6.59%
4.86%
n/a
-1.74%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/18/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
05/18/2022
Spot Gold:
$1,797.50
$1,815.60
05/18/2022
$18.10
Spot Silver:
$22.34
$21.60
05/18/2022
$-0.74
Gold:Silver Ratio:
80.46
84.06
05/18/2022
3.59
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$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%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: