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:KSN
AUD
Description
Kingston Resources Ltd are a gold focused junior, small producer with two exploration properties in Australia and Papua New Guinea. They have approximately 4Moz. of gold in the reserves and resources category of which 2.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$35.09M which is a rise of roughly 3% over the last two months. As of 04/05/2023 they have no debt and ~C$5.06M cash. They have 413M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
04/05/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$34.08M
$35.09M
04/05/2023
Total Assets:
$69.15M
$69.26M
04/05/2023
Total Liabilities:
$22.31M
$22.34M
04/05/2023
Current Assets:
$8.63M
$8.64M
04/05/2023
Current Liabilities:
$9.67M
$9.68M
04/05/2023
Total Debt:
$0.00M
$0.00M
04/05/2023
Cash:
$5.06M
$5.06M
04/05/2023
Enterprise Value:
$29.03M
$30.02M
12/14/1970
Cash Flow:
$9.25M
$8.12M
never
Cash Flow Multiple:
3.69
4.32
never
Net Debt to Cash Flow Ratio:
n/a
n/a
never
Finance within 1 year:
04/05/2023
Misc
04/05/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
413,000,000
413,000,000
04/05/2023
Shares (FD):
482,000,000
482,000,000
04/05/2023
Insider Ownership:
n/a
45%
04/21/2023
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
01/01/2024
04/05/2023
Production (Gold Eq Oz.):
(guess) 15,000
(guess) 15,000
04/05/2023
Production (Silver Eq Oz.) :
(guess) 1,225,527
(guess) 1,242,958
04/05/2023
Initial CapEx (Outstanding):
$225.00M660.13% of MCap
$225.00M641.27% of MCap
04/05/2023
Funding Option:
n/a
n/a
04/05/2023
Documentation:
none
PRODUCER
04/21/2023
Future MCap Modifier:
0.1Producer: Weak
0.1Producer: Weak
04/24/2023
Cash Flow Multiplier:
5
1
04/21/2023
Resource Data
GOLD
04/05/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
1.30M
1.30M
04/05/2023
Measured & Indicated:
2.50M
2.50M
04/05/2023
Inferred:
1.50M
1.50M
04/05/2023
Reserves & Resources:
4.00M
4.00M
never
P L A U S I B L E
Proven & Probable:
1.11M
1.11M
04/05/2023
Measured & Indicated:
1.92M
1.92M
04/05/2023
Inferred:
0.64M
0.64M
04/05/2023
Reserves & Resources:
2.56M
2.56M
never
C U R R E N T
Annual Production:
(guess) 15,000oz.
(guess) 15,000oz.
04/05/2023
Cash Cost:
$900
$900
04/05/2023
Extra Operating Cost:
$500
$500
04/05/2023
Average Grade:
1.10 g/t
1.10 g/t
04/05/2023
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
04/21/2023
F U T U R E
Proven & Probable:
3.00M
3.00M
04/05/2023
Annual Production:
120,000oz.
120,000oz.
04/05/2023
Cash Cost:
$900
$1,100
04/21/2023
Extra Operating Cost:
$450
$500
04/21/2023
SILVER
04/05/2023 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
04/05/2023
Measured & Indicated:
n/a
n/a
04/05/2023
Inferred:
n/a
n/a
04/05/2023
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
04/05/2023
Measured & Indicated:
n/a
n/a
04/05/2023
Inferred:
n/a
n/a
04/05/2023
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
04/05/2023
Extra Operating Cost:
n/a
n/a
04/05/2023
Average Grade:
n/a
n/a
04/05/2023
Recovery Rate:
n/a
n/a
04/05/2023
F U T U R E
Proven & Probable:
n/a
n/a
04/05/2023
Annual Production:
n/a
n/a
04/05/2023
Cash Cost:
n/a
n/a
04/05/2023
Extra Operating Cost:
n/a
n/a
04/05/2023
Property
Last Analysis Data (04/05/2023)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
NSW , Australia
Mineral Hill
100% (guess)
n/a
n/a
show
300,000 oz mine
15,000 oz annual production
Exploration
Papua New Guinea
Misima Island
100% (guess)
18,000
n/a
show
Large property (45,000) acres with 3 targets.
3.8 million oz open pit project at 1 gpt, plus silver offsets.
Total Land Package Size (ha):
18,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
NSW , Australia
Mineral Hill
100% (guess)
n/a
n/a
show
300,000 oz mine
15,000 oz annual production
Exploration
Papua New Guinea
Misima Island
100% (guess)
18,000
n/a
show
Large property (45,000) acres with 3 targets.
3.8 million oz open pit project at 1 gpt, plus silver offsets.
Total Land Package Size (ha):
18,000
Profitability (by resource)
Proven & Probable
04/05/2023 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.):
1.30M
1.30M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
1.11M
1.11M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$681.12M
$598.36M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$681.12M
$598.36M
n/a
Max Profit / Current MCap:
19.984
17.054
n/a
Max Profit Per Share (Gold):
$1.41
$1.24
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$1.41
$1.24
n/a
Total Free Profit Per Share:
$1.31
$1.13
n/a
FD MCap / Gold Eq.:
$30.85
$31.75
n/a
FD MCap / Silver Eq.:
$0.38
$0.38
n/a
FD MCap / Per Metal as % Spot Price:
1.53%
1.64%
n/a
Measured & Indicated
04/05/2023 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.):
2.50M
2.50M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
1.92M
1.92M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$1,184.10M
$1,040.22M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$1,184.10M
$1,040.22M
n/a
Max Profit / Current MCap:
34.741
29.647
n/a
Max Profit Per Share (Gold):
$2.46
$2.16
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$2.46
$2.16
n/a
Total Free Profit Per Share:
$2.35
$2.05
n/a
FD MCap / Gold Eq.:
$17.74
$18.26
n/a
FD MCap / Silver Eq.:
$0.22
$0.22
n/a
FD MCap / Per Metal as % Spot Price:
0.88%
0.94%
n/a
Reserves & Resources
04/05/2023 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.:
2.56M
2.56M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$1,577.06M
$1,385.43M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$1,577.06M
$1,385.43M
n/a
Max Profit / Current MCap:
46.270
39.486
n/a
Max Profit Per Share (Gold):
$3.27
$2.87
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$3.27
$2.87
n/a
Total Free Profit Per Share:
$3.17
$2.76
n/a
FD MCap / Gold Eq.:
$13.32
$13.71
n/a
FD MCap / Silver Eq.:
$0.16
$0.17
n/a
FD MCap / Per Metal as % Spot Price:
0.66%
0.71%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/05/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.7435
CAD 0.7448
06/05/2023
Spot Gold:
$2,016.40
$1,941.50
06/05/2023
Spot Silver:
$24.68
$23.43
06/05/2023
Gold:Silver Ratio:
81.70
82.86
06/05/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
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: