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

Eldorado Gold Corp

www: www.eldoradogold.com   email: info@eldoradogold.com
Category: Major
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
NYSE:EGO USD
TSE:ELD CAD

Description

Eldorado Gold Corp are a gold focused major with four producing mines in Canada, Greece and Turkey, two mines in development in Greece and one exploration property. Currently they produce roughly 600koz. of gold per year. They have approximately 29Moz. of gold in the reserves and resources category of which 22Moz. are in the measured and indicated category. They have a market capitalisation of ~$7105.3M which is a rise of roughly 24% over the last four weeks. As of 11/15/2025 they have ~$850M debt and ~$1043M cash. They have 201M shares outstanding and trade on the New York Stock Exchange and the Toronto Stock Exchange.

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

General Details

Financial 11/15/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $5,721.55M $7,105.30M 11/15/2025
MCap (OS): $5,609.91M $6,966.66M 11/15/2025
Total Assets: $5,000.00M $5,000.00M 11/15/2025
Total Liabilities: $1,300.00M $1,300.00M 11/15/2025
Current Assets: $1,043.00M $1,043.00M 11/15/2025
Current Liabilities: $441.00M $441.00M 11/15/2025
Total Debt: $850.00M $850.00M 11/15/2025
Cash: $1,043.00M $1,043.00M 11/15/2025
Debt (Net): $-193.00M $-193.00M
Enterprise Value: $5,528.55M $6,912.30M 01/15/2189
Cash Flow: $1,033.09M $1,163.76M never
Cash Flow Multiple: 5.54 6.11 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 11/15/2025
Misc 11/15/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 201,000,000 201,000,000 11/15/2025
Shares (FD): 205,000,000 205,000,000 11/15/2025
Insider Ownership: n/a n/a 11/15/2025
Dividend (Annual): n/a n/a 11/15/2025
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a n/a 11/15/2025
Production (Gold Eq Oz.): (guess) 
600,000		 (guess) 
600,000		 11/15/2025
Production (Silver Eq Oz.): (guess) 
49,275,756		 (guess) 
41,958,918		 11/15/2025
Development Phase: Producer (Single Mine) Producer (Multiple Mines) 11/15/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 25
Producer: Quality
 25
Producer: Quality
 11/15/2025
Cash Flow Multiple: 15 15 11/15/2025

Resource Data

GOLD 11/15/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 12.00M 12.00M 11/15/2025
Measured & Indicated: 22.00M 22.00M 11/15/2025
Inferred: 7.00M 7.00M 11/15/2025
Reserves & Resources: 29.00M 29.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 10.20M 10.20M 11/15/2025
Measured & Indicated: 17.00M 17.00M 11/15/2025
Inferred: 2.98M 2.98M 11/15/2025
Reserves & Resources: 19.98M 19.98M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
600,000oz.		 (guess) 
600,000oz.		 11/15/2025
Cash Cost: $1,550 $1,550 11/15/2025
Extra Operating Cost: $800 $800 11/15/2025
Total: $2,350 $2,350 11/15/2025
Margin (Free Cash Flow): $1,722 (42%) $1,940 (45%)
MCap / Production (AuEq): $9,535.92 $11,842.17
EV / Production (AuEq): $9,214.25 $11,520.50
G
R
A
D
E		 Underground (Avg): 4.00 g/t 4.00 g/t 11/15/2025
Open Pit (Avg): n/a 0.70 g/t 11/15/2025
Recovery Rate: (CG)  85.00% (CG)  85.00% 11/15/2025
F
U
T
U
R
E		 Proven & Probable: 22.00M 22.00M 11/15/2025
Annual Production: 700,000oz. 700,000oz. 11/15/2025
Cash Cost: $1,600 $1,600 11/15/2025
Extra Operating Cost: $800 $800 11/15/2025
SILVER 11/15/2025
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 11/15/2025
Measured & Indicated: n/a n/a 11/15/2025
Inferred: n/a n/a 11/15/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 11/15/2025
Measured & Indicated: n/a n/a 11/15/2025
Inferred: n/a n/a 11/15/2025
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 11/15/2025
Extra Operating Cost: n/a n/a 11/15/2025
Total: n/a n/a 11/15/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $116.11 $169.34
EV / Production (AgEq): $112.20 $164.74
G
R
A
D
E		 Underground (Avg): n/a n/a 11/15/2025
Open Pit (Avg): n/a n/a 11/15/2025
Recovery Rate: n/a n/a 11/15/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 11/15/2025
Annual Production: n/a n/a 11/15/2025
Cash Cost: n/a n/a 11/15/2025
Extra Operating Cost: n/a n/a 11/15/2025

Property

Last Analysis Data  (11/15/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Lamaque
100 show
3 million oz deposit at 7 gpt. Still early exploration. Could grow in size.

Great location in Quebec.

2023 Update: P&P 1M Oz M&I 1.8M Oz gold

Size: 1,500 ha
Exp Val d'Or
100 show
Early exploration.

Size: 20,000 ha
Prod Olympias
100 show
2023:

P&P 1.84M Oz M&I 3.33M Oz gold

P&P 35.1M Oz M&I 61.6M Oz silver

Mine life 19 years (based on P&P reserves)
Dev Perama Hill
100 show
1.4M oz
100K yr production
2027
Dev Skouries
100 show
2023: P&P 3.6M Oz M&I 5M Oz gold

Expected mine life 20 years (based on reserves)
Prod Efemcukuru
100 show
2023: P&P 542K Oz M&I 1.07M Oz gold

Expected mine life 6 years (based on reserves)
Prod Kisladag
100 show
2023: P&P 4.07M Oz M&I 6.6M Oz Gold

Expected mine life 18 years (based on reserves)
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Lamaque
100 show
3 million oz deposit at 7 gpt. Still early exploration. Could grow in size.

Great location in Quebec.

2023 Update: P&P 1M Oz M&I 1.8M Oz gold

Size: 1,500 ha
Exp Val d'Or
100 show
Early exploration.

Size: 20,000 ha
Prod Olympias
100 show
2023:

P&P 1.84M Oz M&I 3.33M Oz gold

P&P 35.1M Oz M&I 61.6M Oz silver

Mine life 19 years (based on P&P reserves)
Dev Perama Hill
100 show
1.4M oz
100K yr production
2027
Dev Skouries
100 show
2023: P&P 3.6M Oz M&I 5M Oz gold

Expected mine life 20 years (based on reserves)
Prod Efemcukuru
100 show
2023: P&P 542K Oz M&I 1.07M Oz gold

Expected mine life 6 years (based on reserves)
Prod Kisladag
100 show
2023: P&P 4.07M Oz M&I 6.6M Oz Gold

Expected mine life 18 years (based on reserves)

Profitability (by resource)

Proven &
Probable		 11/15/2025
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.): 12.00M 12.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 10.20M 10.20M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $17,562.56M $19,783.92M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $17,562.56M $19,783.92M n/a
Max Profit / Current MCap: 3.070 2.784 n/a
Max Profit Per Share (Gold): $85.67 $96.51 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $85.67 $96.51 n/a
Total Free Profit Per Share: $57.76 $61.85 n/a
FD MCap / Gold Eq.: $560.94 $696.60 n/a
FD MCap / Silver Eq.: $6.83 $9.96 n/a
FD MCap / Per Metal
as % Spot Price:		 13.78% 16.24% n/a
EV / Gold Eq.: $542.01 $677.68 n/a
EV / Silver Eq.: $6.60 $9.69 n/a
EV / Per Metal
as % Spot Price:		 13.31% 15.80% n/a
Measured &
Indicated		 11/15/2025
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.): 22.00M 22.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 17.00M 17.00M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $29,270.94M $32,973.20M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $29,270.94M $32,973.20M n/a
Max Profit / Current MCap: 5.116 4.641 n/a
Max Profit Per Share (Gold): $142.79 $160.84 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $142.79 $160.84 n/a
Total Free Profit Per Share: $114.88 $126.18 n/a
FD MCap / Gold Eq.: $336.56 $417.96 n/a
FD MCap / Silver Eq.: $4.10 $5.98 n/a
FD MCap / Per Metal
as % Spot Price:		 8.27% 9.74% n/a
EV / Gold Eq.: $325.21 $406.61 n/a
EV / Silver Eq.: $3.96 $5.81 n/a
EV / Per Metal
as % Spot Price:		 7.99% 9.48% n/a

Reserves &
Resources		 11/15/2025
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.): 29.00M 29.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 19.98M 19.98M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $34,393.35M $38,743.51M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $34,393.35M $38,743.51M n/a
Max Profit / Current MCap: 6.011 5.453 n/a
Max Profit Per Share (Gold): $167.77 $188.99 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $167.77 $188.99 n/a
Total Free Profit Per Share: $139.86 $154.33 n/a
FD MCap / Gold Eq.: $286.44 $355.71 n/a
FD MCap / Silver Eq.: $3.49 $5.09 n/a
FD MCap / Per Metal
as % Spot Price:		 7.03% 8.29% n/a
EV / Gold Eq.: $276.77 $346.05 n/a
EV / Silver Eq.: $3.37 $4.95 n/a
EV / Per Metal
as % Spot Price:		 6.80% 8.07% 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.     ×