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

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$1134.57M which is a rise of roughly 39% over the last four months. As of 07/13/2025 they have no debt and ~A$64.14M 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
Change
Item Value Value Updated Value
MCap (FD): $813.52M $1,134.57M 07/13/2025 $321.05M
MCap (OS): $807.11M $1,125.63M 07/13/2025 $318.52M
Total Assets: $267.67M $266.37M 07/13/2025 $-1.30M
Total Liabilities: $103.91M $103.41M 07/13/2025 $-0.50M
Current Assets: $75.63M $75.26M 07/13/2025 $-0.37M
Current Liabilities: $29.59M $29.45M 07/13/2025 $-0.14M
Total Debt: $0.00M $0.00M 07/13/2025 $0.00M
Cash: $64.45M $64.14M 07/13/2025 $-0.31M
Debt (Net): $-64.45M $-64.14M $0.31M
Enterprise Value: $749.07M $1,070.43M 12/03/2003 $321.36M
Cash Flow: $156.35M $226.40M never $70.05M
Cash Flow Multiple: 5.20 5.01 never -0.19
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 07/13/2025 n/a
Misc 07/13/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 252,000,000 252,000,000 07/13/2025 0
Shares (FD): 254,000,000 254,000,000 07/13/2025 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a n/a 10/01/2025 n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: Producer Producer never n/a
Production ETA: n/a n/a 07/13/2025 n/a
Production (Gold Eq Oz.): (guess) 
115,000		 (guess) 
115,000		 07/13/2025 0
Production (Silver Eq Oz.): (guess) 
10,076,897		 (guess) 
9,538,102		 07/13/2025 -538,795
Development Phase: none Producer (Single Mine) 07/13/2025 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Producer: Average
 15
Producer: Average
 11/01/2024 0
Cash Flow Multiple: 15 15 07/13/2025 0.00

Resource Data

GOLD 07/13/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.60M 0.60M 07/13/2025 0.00M
Measured & Indicated: 3.00M 3.00M 07/13/2025 0.00M
Inferred: 1.00M 1.00M 07/13/2025 0.00M
Reserves & Resources: 4.00M 4.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.54M 0.54M 07/13/2025 0.00M
Measured & Indicated: 2.27M 2.27M 07/13/2025 0.00M
Inferred: 0.45M 0.45M 07/13/2025 0.00M
Reserves & Resources: 2.72M 2.72M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
115,000oz.		 (guess) 
115,000oz.		 07/13/2025 0oz.
Cash Cost: $1,350 $1,350 07/13/2025 $0.00
Extra Operating Cost: $650 $650 07/13/2025 $0.00
Total: $2,000 $2,000 07/13/2025 $0.00
Margin (Free Cash Flow): $1,360 (40%) $1,969 (50%) $609.13
MCap / Production (AuEq): $7,074.07 $9,865.80 $2,791.74
EV / Production (AuEq): $6,513.62 $9,308.08 $2,794.45
G
R
A
D
E		 Underground (Avg): 3.50 g/t 3.50 g/t 07/13/2025 n/a
Open Pit (Avg): n/a n/a 07/09/2023 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 10/01/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 3.00M 3.00M 07/13/2025 0.00M
Annual Production: 175,000oz. 175,000oz. 07/13/2025 0oz.
Cash Cost: $1,500 $1,500 07/13/2025 $0
Extra Operating Cost: $700 $700 07/13/2025 $0
SILVER 07/13/2025
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 07/13/2025 0.00M
Measured & Indicated: n/a n/a 07/13/2025 0.00M
Inferred: n/a n/a 07/13/2025 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 07/13/2025 0.00M
Measured & Indicated: n/a n/a 07/13/2025 0.00M
Inferred: n/a n/a 07/13/2025 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 07/13/2025 $0.00
Extra Operating Cost: n/a n/a 07/13/2025 $0.00
Total: n/a n/a 07/13/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): $80.73 $118.95 $38.22
EV / Production (AgEq): $74.34 $112.23 $37.89
G
R
A
D
E		 Underground (Avg): n/a n/a 07/13/2025 n/a
Open Pit (Avg): n/a n/a 07/09/2023 n/a
Recovery Rate: n/a n/a 07/13/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/13/2025 0.00M
Annual Production: n/a n/a 07/13/2025 n/a
Cash Cost: n/a n/a 07/13/2025 n/a
Extra Operating Cost: n/a n/a 07/13/2025 n/a

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
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.): 0.60M 0.60M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -2.81M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.54M 0.54M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -2.53M
Maximum Profit (Gold): $734.16M $1,063.09M n/a $328.93M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $734.16M $1,063.09M n/a $328.93M
Max Profit / Current MCap: 0.902 0.937 n/a 0.035
Max Profit Per Share (Gold): $2.89 $4.19 n/a $1.30
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.89 $4.19 n/a $1.30
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $1,506.51 $2,101.05 n/a $594.54
FD MCap / Silver Eq.: $17.19 $25.33 n/a $8.14
FD MCap / Per Metal
as % Spot Price:		 44.84% 52.94% n/a 8.10%
EV / Gold Eq.: $1,387.16 $1,982.28 n/a $595.11
EV / Silver Eq.: $15.83 $23.90 n/a $8.07
EV / Per Metal
as % Spot Price:		 41.29% 49.95% n/a 8.66%
Measured &
Indicated		 07/13/2025
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 -14.06M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.27M 2.27M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -10.63M
Maximum Profit (Gold): $3,083.46M $4,464.97M n/a $1,381.51M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,083.46M $4,464.97M n/a $1,381.51M
Max Profit / Current MCap: 3.790 3.935 n/a 0.145
Max Profit Per Share (Gold): $12.14 $17.58 n/a $5.44
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $12.14 $17.58 n/a $5.44
Total Free Profit Per Share: $7.27 $10.75 n/a $3.48
FD MCap / Gold Eq.: $358.69 $500.25 n/a $141.56
FD MCap / Silver Eq.: $4.09 $6.03 n/a $1.94
FD MCap / Per Metal
as % Spot Price:		 10.68% 12.60% n/a 1.93%
EV / Gold Eq.: $330.28 $471.97 n/a $141.69
EV / Silver Eq.: $3.77 $5.69 n/a $1.92
EV / Per Metal
as % Spot Price:		 9.83% 11.89% n/a 2.06%

Reserves &
Resources		 07/13/2025
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.): 4.00M 4.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -18.74M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.72M 2.72M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -12.73M
Maximum Profit (Gold): $3,695.26M $5,350.87M n/a $1,655.62M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,695.26M $5,350.87M n/a $1,655.62M
Max Profit / Current MCap: 4.542 4.716 n/a 0.174
Max Profit Per Share (Gold): $14.55 $21.07 n/a $6.52
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $14.55 $21.07 n/a $6.52
Total Free Profit Per Share: $9.68 $14.24 n/a $4.56
FD MCap / Gold Eq.: $299.31 $417.43 n/a $118.12
FD MCap / Silver Eq.: $3.42 $5.03 n/a $1.62
FD MCap / Per Metal
as % Spot Price:		 8.91% 10.52% n/a 1.61%
EV / Gold Eq.: $275.59 $393.83 n/a $118.23
EV / Silver Eq.: $3.15 $4.75 n/a $1.60
EV / Per Metal
as % Spot Price:		 8.20% 9.92% n/a 1.72%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults