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$1427.4M which is a rise of roughly 75% over the last three months. As of 07/13/2025 they have no debt and ~A$63.85M 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 $1,427.40M 07/13/2025 $613.88M
MCap (OS): $807.11M $1,416.16M 07/13/2025 $609.05M
Total Assets: $267.67M $265.18M 07/13/2025 $-2.49M
Total Liabilities: $103.91M $102.95M 07/13/2025 $-0.97M
Current Assets: $75.63M $74.93M 07/13/2025 $-0.70M
Current Liabilities: $29.59M $29.32M 07/13/2025 $-0.27M
Total Debt: $0.00M $0.00M 07/13/2025 $0.00M
Cash: $64.45M $63.85M 07/13/2025 $-0.60M
Debt (Net): $-64.45M $-63.85M $0.60M
Enterprise Value: $749.07M $1,363.55M 03/17/2013 $614.48M
Cash Flow: $156.35M $252.92M never $96.58M
Cash Flow Multiple: 5.20 5.64 never 0.44
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) 
9,216,109		 07/13/2025 -860,789
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%) $2,199 (52%) $839.79
MCap / Production (AuEq): $7,074.07 $12,412.16 $5,338.09
EV / Production (AuEq): $6,513.62 $11,856.92 $5,343.29
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 $154.88 $74.15
EV / Production (AgEq): $74.34 $147.95 $73.62
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 -4.49M
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 -4.04M
Maximum Profit (Gold): $734.16M $1,187.64M n/a $453.49M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $734.16M $1,187.64M n/a $453.49M
Max Profit / Current MCap: 0.902 0.832 n/a -0.070
Max Profit Per Share (Gold): $2.89 $4.68 n/a $1.79
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.89 $4.68 n/a $1.79
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $1,506.51 $2,643.33 n/a $1,136.82
FD MCap / Silver Eq.: $17.19 $32.98 n/a $15.79
FD MCap / Per Metal
as % Spot Price:		 44.84% 62.95% n/a 18.10%
EV / Gold Eq.: $1,387.16 $2,525.08 n/a $1,137.92
EV / Silver Eq.: $15.83 $31.51 n/a $15.68
EV / Per Metal
as % Spot Price:		 41.29% 60.13% n/a 18.84%
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 -22.46M
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 -16.98M
Maximum Profit (Gold): $3,083.46M $4,988.10M n/a $1,904.64M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,083.46M $4,988.10M n/a $1,904.64M
Max Profit / Current MCap: 3.790 3.495 n/a -0.296
Max Profit Per Share (Gold): $12.14 $19.64 n/a $7.50
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $12.14 $19.64 n/a $7.50
Total Free Profit Per Share: $7.27 $11.01 n/a $3.74
FD MCap / Gold Eq.: $358.69 $629.36 n/a $270.67
FD MCap / Silver Eq.: $4.09 $7.85 n/a $3.76
FD MCap / Per Metal
as % Spot Price:		 10.68% 14.99% n/a 4.31%
EV / Gold Eq.: $330.28 $601.21 n/a $270.93
EV / Silver Eq.: $3.77 $7.50 n/a $3.73
EV / Per Metal
as % Spot Price:		 9.83% 14.32% n/a 4.49%

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 -29.94M
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 -20.34M
Maximum Profit (Gold): $3,695.26M $5,977.81M n/a $2,282.55M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,695.26M $5,977.81M n/a $2,282.55M
Max Profit / Current MCap: 4.542 4.188 n/a -0.354
Max Profit Per Share (Gold): $14.55 $23.53 n/a $8.99
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $14.55 $23.53 n/a $8.99
Total Free Profit Per Share: $9.68 $14.91 n/a $5.23
FD MCap / Gold Eq.: $299.31 $525.16 n/a $225.86
FD MCap / Silver Eq.: $3.42 $6.55 n/a $3.14
FD MCap / Per Metal
as % Spot Price:		 8.91% 12.51% n/a 3.60%
EV / Gold Eq.: $275.59 $501.67 n/a $226.08
EV / Silver Eq.: $3.15 $6.26 n/a $3.11
EV / Per Metal
as % Spot Price:		 8.20% 11.95% n/a 3.74%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults