Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
ASX:CYL
AUD
Description
Catalyst Metals Ltd are a gold focused mid-tier producer with two producing mines in Australia and four exploration properties. Currently they produce roughly 100koz. of gold per year. They have approximately 7Moz. of gold in the reserves and resources category of which 3Moz. are in the measured and indicated category. They have a market capitalisation of ~A$92.6M which is a fall of roughly 24% over the last nine months. As of 07/09/2023 they have ~A$10M debt and ~A$27.37M cash. They have 219M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
07/09/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$122.44M
$92.60M
07/09/2023
$-29.84M
Total Assets:
$41.20M
$40.41M
07/09/2023
$-0.79M
Total Liabilities:
$11.30M
$11.08M
07/09/2023
$-0.22M
Current Assets:
$27.91M
$27.37M
07/09/2023
$-0.53M
Current Liabilities:
$0.86M
$0.85M
07/09/2023
$-0.02M
Total Debt:
$9.97M
$9.78M
07/09/2023
$-0.19M
Cash:
$27.91M
$27.37M
07/09/2023
$-0.53M
Enterprise Value:
$104.50M
$75.00M
05/17/1972
$-29.49M
Cash Flow:
$-7.63M
$23.21M
never
$30.84M
Cash Flow Multiple:
0.00
3.99
never
3.99
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
07/09/2023
n/a
Misc
07/09/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
219,000,000
219,000,000
07/09/2023
0
Shares (FD):
222,000,000
222,000,000
07/09/2023
0
Insider Ownership:
n/a
n/a
never
n/a
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
07/09/2023
n/a
Production (Gold Eq Oz.):
(guess) 100,000
(guess) 100,000
07/09/2023
0
Production (Silver Eq Oz.) :
(guess) 8,349,392
(guess) 8,957,063
07/09/2023
607,670
Initial CapEx (Outstanding):
n/a
n/a
07/09/2023
n/a
Funding Option:
n/a
n/a
07/09/2023
n/a
Documentation:
none
PRODUCER
02/29/2024
n/a
Future MCap Modifier:
0.1Producer: Weak
0.1Producer: Weak
04/24/2023
0
Cash Flow Multiplier:
8
8
07/08/2023
0.00
Resource Data
GOLD
07/09/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.70M
0.70M
07/09/2023
0.00M
Measured & Indicated:
3.00M
3.00M
07/09/2023
0.00M
Inferred:
4.00M
4.00M
07/09/2023
0.00M
Reserves & Resources:
7.00M
7.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.63M
0.63M
07/09/2023
0.00M
Measured & Indicated:
2.29M
2.29M
07/09/2023
0.00M
Inferred:
1.80M
1.80M
07/09/2023
0.00M
Reserves & Resources:
4.09M
4.09M
never
0.00M
C U R R E N T
Annual Production:
(guess) 100,000oz.
(guess) 100,000oz.
07/09/2023
0oz.
Cash Cost:
$1,400
$1,400
07/09/2023
$0.00
Extra Operating Cost:
$600
$600
07/09/2023
$0.00
G R A D E
Underground (Avg):
3.50 g/t
3.50 g/t
07/09/2023
n/a
Open Pit (Avg):
n/a
n/a
07/09/2023
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
02/29/2024
0.00%
F U T U R E
Proven & Probable:
4.00M
4.00M
07/09/2023
0.00M
Annual Production:
150,000oz.
150,000oz.
07/09/2023
0oz.
Cash Cost:
$1,400
$1,400
07/09/2023
$0
Extra Operating Cost:
$600
$600
07/09/2023
$0
SILVER
07/09/2023 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
07/09/2023
0.00M
Measured & Indicated:
n/a
n/a
07/09/2023
0.00M
Inferred:
n/a
n/a
07/09/2023
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
07/09/2023
0.00M
Measured & Indicated:
n/a
n/a
07/09/2023
0.00M
Inferred:
n/a
n/a
07/09/2023
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
07/09/2023
$0.00
Extra Operating Cost:
n/a
n/a
07/09/2023
$0.00
G R A D E
Underground (Avg):
n/a
n/a
07/09/2023
n/a
Open Pit (Avg):
n/a
n/a
07/09/2023
n/a
Recovery Rate:
n/a
n/a
07/09/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
07/09/2023
0.00M
Annual Production:
n/a
n/a
07/09/2023
n/a
Cash Cost:
n/a
n/a
07/09/2023
n/a
Extra Operating Cost:
n/a
n/a
07/09/2023
n/a
Property
Last Analysis Data (07/09/2023)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Tasmania , Australia
Henty
100% (guess)
n/a
Underground
show
30K production
350K resource
High costs.
Exploration
Victoria , Australia
Bendigo - Four Eagles
50% (guess)
220,000
n/a
show
High grade discovery
Exploration
Western Australia , Australia
Marymia - Plutonic
100% (guess)
3,000
Both
show
6 million oz resource
Low grade 3.5 gpt underground mine
70K annual production
Many past producing open pits
Total Land Package Size (ha):
223,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Tasmania , Australia
Henty
100% (guess)
n/a
Underground
show
30K production
350K resource
High costs.
Production
West Australia , Australia
Hermes
100% (guess)
5,000
Open Pit
show
Small open pit project.
260,000 oz at 2 gpt.
Low capex.
Exploration
Victoria , Australia
Bendigo - Four Eagles
50% (guess)
220,000
n/a
show
High grade discovery
Exploration
West Australia , Australia
Hermes South
80% (guess)
10,000
n/a
show
Early exploration.
Exploration
Western Australia , Australia
Marymia - Plutonic
100% (guess)
3,000
Both
show
6 million oz resource
Low grade 3.5 gpt underground mine
70K annual production
Many past producing open pits
Exploration
West Australia , Australia
Plutonic
100% (guess)
50,000
Both
show
Old mine. Production of 25 years at 5.5 million oz.
Low on resources.
Total Land Package Size (ha):
288,000
Profitability (by resource)
Proven & Probable
07/09/2023 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.):
0.70M
0.70M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
4.25M
P L A U S I B L E
Gold Eq. Oz.:
0.63M
0.63M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
3.83M
Maximum Profit (Gold):
$-48.07M
$146.22M
n/a
$194.29M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$-48.07M
$146.22M
n/a
$194.29M
Max Profit / Current MCap:
n/a
1.579
n/a
1.972
Max Profit Per Share (Gold):
$-0.22
$0.66
n/a
$0.88
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$-0.22
$0.66
n/a
$0.88
Total Free Profit Per Share:
$0.00
$0.02
n/a
$0.02
FD MCap / Gold Eq.:
$194.34
$146.99
n/a
$-47.36
FD MCap / Silver Eq.:
$2.33
$1.64
n/a
$-0.69
FD MCap / Per Metal as % Spot Price:
10.10%
6.59%
n/a
-3.52%
Measured & Indicated
07/09/2023 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
18.23M
P L A U S I B L E
Gold Eq. Oz.:
2.29M
2.29M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
13.89M
Maximum Profit (Gold):
$-174.42M
$530.58M
n/a
$705.00M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$-174.42M
$530.58M
n/a
$705.00M
Max Profit / Current MCap:
n/a
5.730
n/a
7.154
Max Profit Per Share (Gold):
$-0.79
$2.39
n/a
$3.18
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$-0.79
$2.39
n/a
$3.18
Total Free Profit Per Share:
$0.00
$1.75
n/a
$1.75
FD MCap / Gold Eq.:
$53.56
$40.51
n/a
$-13.05
FD MCap / Silver Eq.:
$0.64
$0.45
n/a
$-0.19
FD MCap / Per Metal as % Spot Price:
2.78%
1.81%
n/a
-0.97%
Reserves & Resources
07/09/2023 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.):
7.00M
7.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
42.54M
P L A U S I B L E
Gold Eq. Oz.:
4.09M
4.09M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
24.83M
Maximum Profit (Gold):
$-311.76M
$948.36M
n/a
$1,260.12M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$-311.76M
$948.36M
n/a
$1,260.12M
Max Profit / Current MCap:
n/a
10.241
n/a
12.788
Max Profit Per Share (Gold):
$-1.40
$4.27
n/a
$5.68
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$-1.40
$4.27
n/a
$5.68
Total Free Profit Per Share:
$0.00
$3.63
n/a
$3.63
FD MCap / Gold Eq.:
$29.96
$22.66
n/a
$-7.30
FD MCap / Silver Eq.:
$0.36
$0.25
n/a
$-0.11
FD MCap / Per Metal as % Spot Price:
1.56%
1.02%
n/a
-0.54%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
07/09/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.6645
AUD 0.6518
03/29/2024
Spot Gold:
$1,923.70
$2,232.10
03/29/2024
$308.40
Spot Silver:
$23.04
$24.92
03/29/2024
$1.88
Gold:Silver Ratio:
83.49
89.57
03/29/2024
6.08
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
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%
Follow us on: