Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

Catalyst Metals Ltd

www: www.catalystmetals.com.au   email: admin@catalystmetals.com.au
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Click for
TradingView
chart

Symbol Data

Symbol Currency
ASX:CYL AUD
OTCMKTS:CTYMF USD

Description

Catalyst Metals Ltd are a gold focused mid-tier producer with two exploration properties in Australia. 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 ~A$1108.05M which is a rise of roughly 36% over the last five months. As of 07/13/2025 they have no debt and ~A$65.12M cash. They have 252M shares outstanding and trade on

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 07/13/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $813.52M $1,108.05M 07/13/2025
MCap (OS): $807.11M $1,099.32M 07/13/2025
Total Assets: $267.67M $270.45M 07/13/2025
Total Liabilities: $103.91M $104.99M 07/13/2025
Current Assets: $75.63M $76.42M 07/13/2025
Current Liabilities: $29.59M $29.90M 07/13/2025
Total Debt: $0.00M $0.00M 07/13/2025
Cash: $64.45M $65.12M 07/13/2025
Debt (Net): $-64.45M $-65.12M
Enterprise Value: $749.07M $1,042.93M 01/18/2003
Cash Flow: $156.35M $252.90M never
Cash Flow Multiple: 5.20 4.38 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 07/13/2025
Misc 07/13/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 252,000,000 252,000,000 07/13/2025
Shares (FD): 254,000,000 254,000,000 07/13/2025
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a 12/01/2025
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a n/a 07/13/2025
Production (Gold Eq Oz.): (guess) 
115,000		 (guess) 
115,000		 07/13/2025
Production (Silver Eq Oz.): (guess) 
10,076,897		 (guess) 
8,344,624		 07/13/2025
Development Phase: none Producer (Single Mine) 07/13/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Producer: Average
 15
Producer: Average
 11/01/2024
Cash Flow Multiple: 15 15 07/13/2025

Resource Data

GOLD 07/13/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.60M 0.60M 07/13/2025
Measured & Indicated: 3.00M 3.00M 07/13/2025
Inferred: 1.00M 1.00M 07/13/2025
Reserves & Resources: 4.00M 4.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.54M 0.54M 07/13/2025
Measured & Indicated: 2.27M 2.27M 07/13/2025
Inferred: 0.45M 0.45M 07/13/2025
Reserves & Resources: 2.72M 2.72M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
115,000oz.		 (guess) 
115,000oz.		 07/13/2025
Cash Cost: $1,350 $1,350 07/13/2025
Extra Operating Cost: $650 $650 07/13/2025
Total: $2,000 $2,000 07/13/2025
Margin (Free Cash Flow): $1,360 (40%) $2,199 (52%)
MCap / Production (AuEq): $7,074.07 $9,635.21
EV / Production (AuEq): $6,513.62 $9,068.94
G
R
A
D
E		 Underground (Avg): 3.50 g/t 3.50 g/t 07/13/2025
Open Pit (Avg): n/a n/a 07/09/2023
Recovery Rate: (CG)  90.00% (CG)  90.00% 12/01/2025
F
U
T
U
R
E		 Proven & Probable: 3.00M 3.00M 07/13/2025
Annual Production: 175,000oz. 175,000oz. 07/13/2025
Cash Cost: $1,500 $1,500 07/13/2025
Extra Operating Cost: $700 $700 07/13/2025
SILVER 07/13/2025
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 07/13/2025
Measured & Indicated: n/a n/a 07/13/2025
Inferred: n/a n/a 07/13/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 07/13/2025
Measured & Indicated: n/a n/a 07/13/2025
Inferred: n/a n/a 07/13/2025
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 07/13/2025
Extra Operating Cost: n/a n/a 07/13/2025
Total: n/a n/a 07/13/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $80.73 $132.79
EV / Production (AgEq): $74.34 $124.98
G
R
A
D
E		 Underground (Avg): n/a n/a 07/13/2025
Open Pit (Avg): n/a n/a 07/09/2023
Recovery Rate: n/a n/a 07/13/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/13/2025
Annual Production: n/a n/a 07/13/2025
Cash Cost: n/a n/a 07/13/2025
Extra Operating Cost: n/a n/a 07/13/2025

Property

Last Analysis Data  (07/13/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Bendigo
100 show
160K oz at 7.7 gpt AU

Size: 5,000 ha
Exp Plutonic
100 show
Old mine. Production of 25 years at 5.5 million oz.

Low on resources.

Size: 50,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Bendigo
100 show
160K oz at 7.7 gpt AU

Size: 5,000 ha
Exp Plutonic
100 show
Old mine. Production of 25 years at 5.5 million oz.

Low on resources.

Size: 50,000 ha

Profitability (by resource)

Proven &
Probable		 07/13/2025
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.): 0.60M 0.60M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.54M 0.54M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $734.16M $1,187.55M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $734.16M $1,187.55M n/a
Max Profit / Current MCap: 0.902 1.072 n/a
Max Profit Per Share (Gold): $2.89 $4.68 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.89 $4.68 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $1,506.51 $2,051.94 n/a
FD MCap / Silver Eq.: $17.19 $28.28 n/a
FD MCap / Per Metal
as % Spot Price:		 44.84% 48.87% n/a
EV / Gold Eq.: $1,387.16 $1,931.35 n/a
EV / Silver Eq.: $15.83 $26.62 n/a
EV / Per Metal
as % Spot Price:		 41.29% 45.99% n/a
Measured &
Indicated		 07/13/2025
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.: 2.27M 2.27M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $3,083.46M $4,987.69M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $3,083.46M $4,987.69M n/a
Max Profit / Current MCap: 3.790 4.501 n/a
Max Profit Per Share (Gold): $12.14 $19.64 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $12.14 $19.64 n/a
Total Free Profit Per Share: $7.27 $13.07 n/a
FD MCap / Gold Eq.: $358.69 $488.56 n/a
FD MCap / Silver Eq.: $4.09 $6.73 n/a
FD MCap / Per Metal
as % Spot Price:		 10.68% 11.63% n/a
EV / Gold Eq.: $330.28 $459.84 n/a
EV / Silver Eq.: $3.77 $6.34 n/a
EV / Per Metal
as % Spot Price:		 9.83% 10.95% n/a

Reserves &
Resources		 07/13/2025
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.: 2.72M 2.72M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $3,695.26M $5,977.32M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $3,695.26M $5,977.32M n/a
Max Profit / Current MCap: 4.542 5.394 n/a
Max Profit Per Share (Gold): $14.55 $23.53 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $14.55 $23.53 n/a
Total Free Profit Per Share: $9.68 $16.97 n/a
FD MCap / Gold Eq.: $299.31 $407.67 n/a
FD MCap / Silver Eq.: $3.42 $5.62 n/a
FD MCap / Per Metal
as % Spot Price:		 8.91% 9.71% n/a
EV / Gold Eq.: $275.59 $383.71 n/a
EV / Silver Eq.: $3.15 $5.29 n/a
EV / Per Metal
as % Spot Price:		 8.20% 9.14% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×