Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Calidus Resources

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

Symbol Data

Symbol Currency
ASX:CAI AUD

Description

Calidus Resources are a gold focused junior, emerging mid-tier producer with three exploration properties in Australia. They have approximately 1.6Moz. of gold in the reserves and resources category of which 1.1Moz. are in the measured and indicated category. They have a market capitalisation of ~A$42.47M which is a fall of roughly 39% over the last eleven months. As of 03/28/2023 they have ~A$67M debt and ~A$7.88M cash. They have 439M shares outstanding and trade on the Australian Stock Exchange.

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

General Details

Financial 03/28/2023
Last
Analysis
Data

Current Data
Item Value Value Updated
MCap (FD): $70.14M $42.47M 03/28/2023
Total Assets: $170.64M $167.46M 03/28/2023
Total Liabilities: $91.68M $89.97M 03/28/2023
Current Assets: $8.03M $7.88M 03/28/2023
Current Liabilities: $51.53M $50.57M 03/28/2023
Total Debt: $68.26M $66.99M 03/28/2023
Cash: $8.03M $7.88M 03/28/2023
Enterprise Value: $130.36M $101.58M 03/21/1973
Cash Flow: $23.91M $28.47M never
Cash Flow Multiple: 2.93 1.49 never
Net Debt to
Cash Flow Ratio:
2.52 2.08 never
Finance within 1 year: 03/28/2023
Misc 03/28/2023
Last
Analysis
Data

Current Data
Item Value Value Updated
Shares Outstanding: 439,000,000 439,000,000 03/28/2023
Shares (FD): 446,000,000 446,000,000 03/28/2023
Insider Ownership: n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 09/01/2022 03/28/2023
Production (Gold Eq Oz.): (guess) 
65,000
(guess) 
65,000
03/28/2023
Production (Silver Eq Oz.): (guess) 
5,511,137
(guess) 
5,772,113
03/28/2023
Initial CapEx (Outstanding): $85.00M
121.19% of MCap
$85.00M
200.14% of MCap
03/28/2023
Funding Option: n/a (guess)  Debt Financing 03/28/2023
Documentation: none PRODUCER 11/19/2023
Future MCap Modifier: 0.15
Producer: Average
0.15
Producer: Average
04/24/2023
Cash Flow Multiplier: 5 5 04/17/2023

Resource Data

GOLD 03/28/2023
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 03/28/2023
Measured & Indicated: 1.10M 1.10M 03/28/2023
Inferred: 0.50M 0.50M 03/28/2023
Reserves & Resources: 1.60M 1.60M never
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.54M 0.54M 03/28/2023
Measured & Indicated: 0.90M 0.90M 03/28/2023
Inferred: 0.23M 0.23M 03/28/2023
Reserves & Resources: 1.13M 1.13M never
C
U
R
R
E
N
T
Annual Production: (guess) 
65,000oz.
(guess) 
65,000oz.
03/28/2023
Cash Cost: $1,100 $1,100 03/28/2023
Extra Operating Cost: $500 $500 03/28/2023
Average Grade: 1.00 g/t 1.00 g/t 03/28/2023
Recovery Rate: (CG)  90.00% (CG)  90.00% 11/19/2023
F
U
T
U
R
E
Proven & Probable: 1.50M 1.50M 04/17/2023
Annual Production: 130,000oz. 120,000oz. 04/17/2023
Cash Cost: $1,100 $1,200 04/17/2023
Extra Operating Cost: $450 $500 04/17/2023
SILVER 03/28/2023
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 03/28/2023
Measured & Indicated: n/a n/a 03/28/2023
Inferred: n/a n/a 03/28/2023
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 03/28/2023
Measured & Indicated: n/a n/a 03/28/2023
Inferred: n/a n/a 03/28/2023
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 03/28/2023
Extra Operating Cost: n/a n/a 03/28/2023
Average Grade: n/a n/a 03/28/2023
Recovery Rate: n/a n/a 03/28/2023
F
U
T
U
R
E
Proven & Probable: n/a n/a 03/28/2023
Annual Production: n/a n/a 03/28/2023
Cash Cost: n/a n/a 03/28/2023
Extra Operating Cost: n/a n/a 03/28/2023

Property

Last Analysis Data  (03/28/2023)
Stage Name Owned Au Ag Cu Notes
Exp Blue Spec 100% show
200,000 oz at 16 gpt
Growing in size
Exp Klondyke - Warrawona 100% show
1.6 million oz at 1.8 gpt

Large property

Pilbara
Exp Marble Bar 100% show
Pilbara region
Total Land Package Size (ha): 50,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Blue Spec 100% show
200,000 oz at 16 gpt
Growing in size
Exp Klondyke - Warrawona 100% show
1.6 million oz at 1.8 gpt

Large property

Pilbara
Exp Marble Bar 100% show
Pilbara region
Total Land Package Size (ha): 50,000  

Profitability (by resource)

Proven &
Probable
03/28/2023
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.): 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): $198.67M $236.52M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $198.67M $236.52M n/a
Max Profit / Current MCap: 2.833 5.569 n/a
Max Profit Per Share (Gold): $0.45 $0.53 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.45 $0.53 n/a
Total Free Profit Per Share: $0.21 $0.39 n/a
FD MCap / Gold Eq.: $129.88 $78.65 n/a
FD MCap / Silver Eq.: $1.53 $0.89 n/a
FD MCap / Per Metal
as % Spot Price:
6.60% 3.86% n/a
Measured &
Indicated
03/28/2023
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.): 1.10M 1.10M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.90M 0.90M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $331.11M $394.20M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $331.11M $394.20M n/a
Max Profit / Current MCap: 4.721 9.282 n/a
Max Profit Per Share (Gold): $0.74 $0.88 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.74 $0.88 n/a
Total Free Profit Per Share: $0.51 $0.74 n/a
FD MCap / Gold Eq.: $77.93 $47.19 n/a
FD MCap / Silver Eq.: $0.92 $0.53 n/a
FD MCap / Per Metal
as % Spot Price:
3.96% 2.32% n/a

Reserves &
Resources
03/28/2023
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.): 1.60M 1.60M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.13M 1.13M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $413.89M $492.75M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $413.89M $492.75M n/a
Max Profit / Current MCap: 5.901 11.602 n/a
Max Profit Per Share (Gold): $0.93 $1.10 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.93 $1.10 n/a
Total Free Profit Per Share: $0.69 $0.96 n/a
FD MCap / Gold Eq.: $62.34 $37.75 n/a
FD MCap / Silver Eq.: $0.74 $0.43 n/a
FD MCap / Per Metal
as % Spot Price:
3.17% 1.85% 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.     ×