Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
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 ~$247.54M which is a rise of roughly 7% over the last twelve 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.
Quick Links
Login to access
General Details
Financial
12/15/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$231.15M
$247.54M
12/15/2023
Total Assets:
$42.00M
$42.00M
12/15/2023
Total Liabilities:
$50.00M
$50.00M
12/15/2023
Current Assets:
$8.00M
$8.00M
12/15/2023
Current Liabilities:
$3.40M
$3.40M
12/15/2023
Total Debt:
$14.00M
$14.00M
12/15/2023
Cash:
$9.00M
$9.00M
12/15/2023
Enterprise Value:
$236.15M
$252.54M
01/01/1978
Cash Flow:
$56.92M
$118.64M
never
Cash Flow Multiple:
4.06
2.09
never
Net Debt to Cash Flow Ratio:
0.09
0.04
never
Finance within 1 year:
12/15/2023
Misc
12/15/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
258,000,000
258,000,000
12/15/2023
Shares (FD):
261,000,000
261,000,000
12/15/2023
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
12/15/2023
Production (Gold Eq Oz.):
(guess) 100,000
(guess) 100,000
12/15/2023
Production (Silver Eq Oz.) :
(guess) 8,469,799
(guess) 8,444,587
12/15/2023
Initial CapEx (Outstanding):
$30.00M12.98% of MCap
$30.00M12.12% of MCap
12/15/2023
Funding Option:
n/a
n/a
12/15/2023
Documentation:
none
PRODUCER
11/15/2024
Future MCap Modifier:
0.2Producer: Growth Potential
0.2Producer: Growth Potential
04/24/2023
Cash Flow Multiplier:
8
8
04/16/2023
Resource Data
GOLD
12/15/2023 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
12/15/2023
Measured & Indicated:
3.00M
3.00M
12/15/2023
Inferred:
1.00M
1.00M
12/15/2023
Reserves & Resources:
4.00M
4.00M
never
P L A U S I B L E
Proven & Probable:
0.85M
0.85M
12/15/2023
Measured & Indicated:
2.21M
2.21M
12/15/2023
Inferred:
0.43M
0.43M
12/15/2023
Reserves & Resources:
2.64M
2.64M
never
C U R R E N T
Annual Production:
(guess) 100,000oz.
(guess) 100,000oz.
12/15/2023
Cash Cost:
$950
$950
12/15/2023
Extra Operating Cost:
$500
$500
12/15/2023
Total:
$1,450
$1,450
12/15/2023
Margin (Free Cash Flow):
$569 (28%)
$1,186 (45%)
G R A D E
Underground (Avg):
0.70 g/t
n/a
03/23/2024
Open Pit (Avg):
n/a
0.70 g/t
03/23/2024
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
11/15/2024
F U T U R E
Proven & Probable:
3.00M
3.00M
12/15/2023
Annual Production:
125,000oz.
125,000oz.
12/15/2023
Cash Cost:
$1,000
$1,000
12/15/2023
Extra Operating Cost:
$500
$500
12/15/2023
SILVER
12/15/2023 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
12/15/2023
Measured & Indicated:
n/a
n/a
12/15/2023
Inferred:
n/a
n/a
12/15/2023
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
12/15/2023
Measured & Indicated:
n/a
n/a
12/15/2023
Inferred:
n/a
n/a
12/15/2023
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
12/15/2023
Extra Operating Cost:
n/a
n/a
12/15/2023
Total:
n/a
n/a
12/15/2023
Margin (Free Cash Flow):
n/a
G R A D E
Underground (Avg):
n/a
n/a
12/15/2023
Open Pit (Avg):
n/a
n/a
12/15/2023
Recovery Rate:
n/a
n/a
12/15/2023
F U T U R E
Proven & Probable:
n/a
n/a
12/15/2023
Annual Production:
n/a
n/a
12/15/2023
Cash Cost:
n/a
n/a
12/15/2023
Extra Operating Cost:
n/a
n/a
12/15/2023
Property
Last Analysis Data (12/15/2023)
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
12/15/2023 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):
$483.82M
$1,008.44M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$483.82M
$1,008.44M
n/a
Max Profit / Current MCap:
2.093
4.074
n/a
Max Profit Per Share (Gold):
$1.85
$3.86
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$1.85
$3.86
n/a
Total Free Profit Per Share:
$0.53
$2.39
n/a
FD MCap / Gold Eq.:
$271.94
$291.22
n/a
FD MCap / Silver Eq.:
$3.21
$3.45
n/a
FD MCap / Per Metal as % Spot Price:
13.47%
11.05%
n/a
Measured & Indicated
12/15/2023 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):
$1,257.93M
$2,621.94M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$1,257.93M
$2,621.94M
n/a
Max Profit / Current MCap:
5.442
10.592
n/a
Max Profit Per Share (Gold):
$4.82
$10.05
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$4.82
$10.05
n/a
Total Free Profit Per Share:
$3.50
$8.57
n/a
FD MCap / Gold Eq.:
$104.59
$112.01
n/a
FD MCap / Silver Eq.:
$1.23
$1.33
n/a
FD MCap / Per Metal as % Spot Price:
5.18%
4.25%
n/a
Reserves & Resources
12/15/2023 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):
$1,499.84M
$3,126.16M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$1,499.84M
$3,126.16M
n/a
Max Profit / Current MCap:
6.489
12.629
n/a
Max Profit Per Share (Gold):
$5.75
$11.98
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$5.75
$11.98
n/a
Total Free Profit Per Share:
$4.43
$10.50
n/a
FD MCap / Gold Eq.:
$87.72
$93.94
n/a
FD MCap / Silver Eq.:
$1.04
$1.11
n/a
FD MCap / Per Metal as % Spot Price:
4.34%
3.56%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/15/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
USD 1.0000
USD 1.0000
12/06/2024
Spot Gold:
$2,019.20
$2,636.40
12/06/2024
Spot Silver:
$23.84
$31.22
12/06/2024
Gold:Silver Ratio:
84.70
84.45
12/06/2024
Spot Gold (Future):
$3,000.00
$4,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
30.00
40.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: