OREMAVEN
XMM 7,722.00 -2.63% YTD +5.6% OM ASX 450.55 -2.56% YTD +0.1% OM PRECIOUS 349.20 -2.24% YTD +2.5% OM EX-PREC 418.91 -2.72% YTD -1.1% XAU 4,115.59 +2.31% YTD -4.9% GLD 375.49 +0.81% YTD -5.2% GDX 85.75 +1.37% YTD -0.0% SIL 77.33 -1.00% YTD -7.3% COPX 70.23 -5.81% YTD -1.8% URNM 40.07 -2.79% YTD -27.0%
2026-11-06
◂ Monitor CVV ASX

Caravel Minerals Limited

DFS Unfunded Developer · Copper · Australia Rating locked: sign in to view v6.2
Last 2026-11-06
A$0.185
1D
—
1M
—
YTD
—
1Y
—
Upside
Locked: sign in to view
Mkt cap
A$103.4M
EV
A$96.4M
Cash
A$22M
Debt
A$15M
4 newer ASX announcements not yet reflected in this valuation

Funding, performance and ownership

Financials & Capital

As of 2026-06-30
Cash A$22M Finite
Debt A$15M Net cash A$7M
Basic shares 558.8M 2026-09-04
Runway 5.6 quarters Issuer Appendix 5B calculation based on A$21.973m available cash and A$3.948m June-quarter relevant outgoings.

Liquidity

Financial position

June 2026 cash of A$21.973m and 5.6 quarters issuer-estimated runway finance study and approvals, but not an indicative A$1.676bn build. The A$15m Regal loan remains fully drawn and interest capitalises; the new A$15m royalty proceeds are already inside June cash and are not added again.

Capital structure

Ownership and dilution

Ordinary shares
558.8M
Fully diluted
596.1M

The 30 June quarterly discloses 558,762,518 ordinary shares, 36.3m options and 1.0m performance rights, or 596,062,518 potential securities. A 4 September Appendix 3G is visible but its issue table is inaccessible; the diluted count is a documented June anchor and may understate current potential dilution. No unverified issuance is assumed.

Security classes4
ClassTypeQuantityStrikeExpiry
Ordinary fully paid sharesOrdinary Share558.8M——
Unlisted options exercisable at A$0.22Option26.3MA$0.222027-11-01
Unlisted options exercisable at A$0.42Option10MA$0.422030-12-19
Performance rights expiring September 2026Performance Right1M—2026-09-30
Company guidance2
MetricProjectPeriodLowHighStatus
Full DFS ReleasecaravelQ4 2026—— calendar quarterCurrent
Full DFS ReleasecaravelSeptember 2026—— calendar monthSuperseded

Capital history

Capital events

1 events · newest first
DateEventAmountSharesPriceStatusTerms
2025-07-31DebtA$15M——OngoingFully drawn secured Regal loan; maturity extended to 31 March 2028.Period 2025-07-31 to 2028-03-31 · 10% per annum compounded quarterly; repayment in cash or potential conversion to a 0.75% project NSR under the disclosed election terms. · Regal Royalties No.4 Pty Limited

Contracts and ownership

Material economic arrangements These are deals that can affect sales, costs, funding or ownership. An arrangement marked “Included in valuation” may already be built into a project estimate or the bridge to shareholder value. A separate amount is shown only when one can be estimated; do not add it again.

Complete As Disclosed · as of 2026-09-21

Annual-report baseline reconciled to original Adani, ECA, Regal and later Thiess disclosures; nonbinding discussions and conditional loan conversion are separated from the active NSR.

A$15m secured loan can be repaid with accrued interest or converted into a separate 0.75% NSR at maturity; Regal also holds a future royalty/stream participation right. Base assumes cash repayment and carries the debt, not both outcomes.

Royalty · Conditional
Counterparties
Regal Resources Royalties Fund
Applies to
Caravel Copper Project · Copper
Economic direction
Mixed
Period
2025-07-31 to 2028-03-31
Key terms
Loan principal: 15,000,000 AUD
Interest: 10 percent per annum
Alternative settlement: 0.75 percent NSR
Future royalty/stream participation: first right
How it affects our valuation

No valuation treatment is available for this arrangement.

A new 0.75% NSR was sold for A$15m and reduces future attributable project cash flow; its proceeds are included in reported June cash.

Royalty · Active
Counterparties
Regal Resources Royalties Fund
Applies to
Caravel Copper Project · Copper · Gold · Silver · Others
Economic direction
Burden
Period
From 2026-06-15; no end date stated
Key terms
Royalty consideration: 15,000,000 AUD
Net smelter return rate: 0.75 percent NSR
How it affects our valuation

No valuation treatment is available for this arrangement.

Nonbinding Adani framework covers possible life-of-mine copper concentrate offtake and project investment, but no price, commitment, or equity percentage is agreed.

Offtake · Announced
Counterparties
Kutch Copper Ltd · Adani Enterprises Ltd
Applies to
Caravel Copper Project · Copper
Economic direction
Mixed
Period
From 2025-11-07; no end date stated
Key terms
Potential offtake: up to 100% copper concentrate
Binding status: —
How it affects our valuation

No valuation treatment is available for this arrangement.

Nonbinding ECA letters indicate interest in up to US$220m tied debt, not a committed construction facility.

Strategic Partnership · Announced
Counterparties
Finnvera plc · KfW IPEX
Applies to
Caravel Copper Project · Copper
Economic direction
Benefit
Period
From 2026-02-19; no end date stated
Key terms
Indicative debt interest: 220,000,000 USD
Binding status: —
How it affects our valuation

No valuation treatment is available for this arrangement.

Option over Dalmeny Water shares and Nixon land access supports the Gillingarra borefield but licence applications and acquisition consideration remain unresolved.

Other · Conditional
Counterparties
Nixon family · Dalmeny Water Pty Ltd
Applies to
Caravel Copper Project · Copper
Economic direction
Mixed
Period
2024-10-22 to 2027-10-22
Key terms
Existing licensed water: 1.5 GL/year
Additional water applications: 13.5 GL/year
Initial option term: 3 years
How it affects our valuation

No valuation treatment is available for this arrangement.

Western Power draft grid offer defines a route to power but binding connection and tariff terms are outstanding.

Other · Announced
Counterparties
Western Power
Applies to
Caravel Copper Project · Copper
Economic direction
Benefit
Period
From 2025-10-02; no end date stated
Key terms
Winter preliminary access: 89 MW
Summer preliminary access: 72 MW
How it affects our valuation

No valuation treatment is available for this arrangement.

Primero is the appointed engineering and capital-estimate contractor for the DFS; fee and any construction award terms are not disclosed.

Other · Active
Counterparties
Primero Group Ltd
Applies to
Caravel Copper Project · Copper
Economic direction
Mixed
Period
From 2025-09-01; no end date stated
Key terms
Scope: DFS engineering and process-plant cost estimate
How it affects our valuation

No valuation treatment is available for this arrangement.

Thiess will provide cost and engineering inputs for a possible seven-year mining service contract, but no binding award or price exists.

Strategic Partnership · Announced
Counterparties
Thiess Pty Ltd
Applies to
Caravel Copper Project · Copper
Economic direction
Mixed
Period
2026-09-21 to 2028-09-21
Key terms
Potential initial services term: 7 years
MOU term: 2 years
How it affects our valuation

No valuation treatment is available for this arrangement.