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$146.92M which is a rise of roughly 20% over the last five months. As of 07/09/2023 they have ~A$10M debt and ~A$27.8M 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
$146.92M
07/09/2023
$24.48M
Total Assets:
$41.20M
$41.03M
07/09/2023
$-0.17M
Total Liabilities:
$11.30M
$11.25M
07/09/2023
$-0.05M
Current Assets:
$27.91M
$27.80M
07/09/2023
$-0.11M
Current Liabilities:
$0.86M
$0.86M
07/09/2023
$0.00M
Total Debt:
$9.97M
$9.93M
07/09/2023
$-0.04M
Cash:
$27.91M
$27.80M
07/09/2023
$-0.11M
Enterprise Value:
$104.50M
$129.05M
02/02/1974
$24.55M
Cash Flow:
$-7.63M
$4.02M
never
$11.65M
Cash Flow Multiple:
0.00
36.55
never
36.55
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
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) 8,083,201
07/09/2023
-266,191
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
11/19/2023
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
Average Grade:
3.50 g/t
3.50 g/t
07/09/2023
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
11/19/2023
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
Average Grade:
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
-1.86M
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
-1.68M
Maximum Profit (Gold):
$-48.07M
$25.33M
n/a
$73.40M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$-48.07M
$25.33M
n/a
$73.40M
Max Profit / Current MCap:
n/a
0.172
n/a
0.565
Max Profit Per Share (Gold):
$-0.22
$0.11
n/a
$0.33
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$-0.22
$0.11
n/a
$0.33
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$194.34
$233.20
n/a
$38.86
FD MCap / Silver Eq.:
$2.33
$2.89
n/a
$0.56
FD MCap / Per Metal as % Spot Price:
10.10%
11.43%
n/a
1.33%
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
-7.99M
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
-6.09M
Maximum Profit (Gold):
$-174.42M
$91.90M
n/a
$266.32M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$-174.42M
$91.90M
n/a
$266.32M
Max Profit / Current MCap:
n/a
0.625
n/a
2.050
Max Profit Per Share (Gold):
$-0.79
$0.41
n/a
$1.20
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$-0.79
$0.41
n/a
$1.20
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$53.56
$64.27
n/a
$10.71
FD MCap / Silver Eq.:
$0.64
$0.80
n/a
$0.15
FD MCap / Per Metal as % Spot Price:
2.78%
3.15%
n/a
0.37%
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
-18.63M
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
-10.88M
Maximum Profit (Gold):
$-311.76M
$164.26M
n/a
$476.02M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$-311.76M
$164.26M
n/a
$476.02M
Max Profit / Current MCap:
n/a
1.118
n/a
3.664
Max Profit Per Share (Gold):
$-1.40
$0.74
n/a
$2.14
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$-1.40
$0.74
n/a
$2.14
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$29.96
$35.96
n/a
$5.99
FD MCap / Silver Eq.:
$0.36
$0.44
n/a
$0.09
FD MCap / Per Metal as % Spot Price:
1.56%
1.76%
n/a
0.20%
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 0.6618
12/01/2023
Spot Gold:
$1,923.70
$2,040.20
12/01/2023
$116.50
Spot Silver:
$23.04
$25.24
12/01/2023
$2.20
Gold:Silver Ratio:
83.49
80.83
12/01/2023
-2.66
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: