Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Eldorado Gold Corp

www: www.eldoradogold.com   email: info@eldoradogold.com
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NYSE:EGO USD
TSE:ELD CAD

Description

Eldorado Gold Corp are a gold focused mid-tier producer with three producing mines in Greece and Turkey, seven mines in development in Brazil, Greece and Romania and exploration properties. Currently they produce roughly 475koz. of gold per year. They have approximately 29Moz. of gold in the reserves and resources category of which 19Moz. are in the measured and indicated category. They have a market capitalisation of ~$1791.72M which is a rise of roughly 36% over the last three months. As of 11/10/2022 they have ~$750M debt and ~$306M cash. They have 185M 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 11/10/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $1,321.11M $1,791.72M 11/10/2022 $470.61M
Total Assets: $5,000.00M $5,000.00M 11/10/2022 $0.00M
Total Liabilities: $1,300.00M $1,300.00M 11/10/2022 $0.00M
Current Assets: $600.00M $600.00M 11/10/2022 $0.00M
Current Liabilities: $441.00M $441.00M 11/10/2022 $0.00M
Total Debt: $750.00M $750.00M 11/10/2022 $0.00M
Cash: $306.00M $306.00M 11/10/2022 $0.00M
Enterprise Value: $1,765.11M $2,235.72M 11/05/2040 $470.61M
Cash Flow: $100.28M $158.70M never $58.42M
Cash Flow Multiple: 13.17 11.29 never -1.88
Net Debt to
Cash Flow Ratio:
4.43 2.80 never -1.63
Finance within 1 year: 11/10/2022 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 11/10/2022 0.00%
Misc 11/10/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 185,000,000 185,000,000 11/10/2022 0
Shares (FD): 189,000,000 189,000,000 11/10/2022 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 11/10/2022 n/a
Production (Gold Eq Oz.): (guess) 
475,000
(guess) 
475,000
11/10/2022 0
Production (Silver Eq Oz.): (guess) 
38,608,353
(guess) 
38,807,440
11/10/2022 199,087
Initial CapEx (Outstanding): n/a n/a 11/10/2022 n/a
Funding Option: n/a n/a 11/10/2022 n/a
Documentation: none PRODUCER 12/06/2022 n/a
Value Adjustment: -40% -40% never 0%

Resource Data

GOLD 11/10/2022
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 17.00M 12.00M 12/06/2022 -5.00M
Measured & Indicated: 25.00M 19.00M 12/06/2022 -6.00M
Inferred: 15.00M 10.00M 12/06/2022 -5.00M
Reserves & Resources: 40.00M 29.00M never -11.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 14.45M 10.20M 12/06/2022 -4.25M
Measured & Indicated: 19.89M 14.96M 12/06/2022 -4.93M
Inferred: 6.38M 4.25M 12/06/2022 -2.13M
Reserves & Resources: 26.27M 19.21M never -7.06M
C
U
R
R
E
N
T
Annual Production: (guess) 
475,000oz.
(guess) 
475,000oz.
11/10/2022 0oz.
Cash Cost: $800 $800 11/10/2022 $0.00
Extra Operating Cost: $650 $650 11/10/2022 $0.00
Average Grade: 1.00 g/t 1.00 g/t 11/10/2022 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 12/06/2022 0.00%
F
U
T
U
R
E
Proven & Probable: 25.00M 19.00M 12/06/2022 -6.00M
Annual Production: 600,000oz. 600,000oz. 11/10/2022 0oz.
Cash Cost: $850 $850 11/10/2022 $0
Extra Operating Cost: $600 $600 11/10/2022 $0
SILVER 11/10/2022
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 11/10/2022 0.00M
Measured & Indicated: n/a n/a 11/10/2022 0.00M
Inferred: n/a n/a 11/10/2022 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 11/10/2022 0.00M
Measured & Indicated: n/a n/a 11/10/2022 0.00M
Inferred: n/a n/a 11/10/2022 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 11/10/2022 $0.00
Extra Operating Cost: n/a n/a 11/10/2022 $0.00
Average Grade: n/a n/a 11/10/2022 n/a
Recovery Rate: n/a n/a 11/10/2022 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 11/10/2022 0.00M
Annual Production: n/a n/a 11/10/2022 n/a
Cash Cost: n/a n/a 11/10/2022 n/a
Extra Operating Cost: n/a n/a 11/10/2022 n/a

Property

Last Analysis Data  (11/10/2022)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Brazil, Brazil Certej 100% n/a n/a show
Projected at 140,000 oz annual production.
Development Brazil Tocantinzinho 100% n/a n/a n/a
Exploration Val D'or, Canada Lac Herbin 100% n/a n/a show
Was a producing mine at 20,000 oz in 2016, but with very high cash costs.

Very low resources: 100,000 oz.
Exploration Val D'or, Qc, Canada Lamaque 100% 1,500 Both show
3 million oz deposit at 7 gpt. Still early exploration. Could grow in size.

Great location in Quebec.
Exploration Quebec, Canada Sigma 100% (guess) n/a Underground show
Historical million oz deposit. Underground mine.
Exploration Quebec, Canada Val d'Or 100% 20,000 n/a show
Early exploration.
Exploration Rouyn-noranda, Canada West Ansil 100% n/a n/a n/a
Exploration Jilin Province, China, Exploration, China (PR) Xiaoshiren 95% n/a n/a n/a
Production Greece Stratoni 95% n/a n/a n/a
Development Greece Olympias underground 95% n/a n/a n/a
Development Thrace, Greece Perama Hill 100% n/a n/a n/a
Development Greece Skouris 95% n/a n/a n/a
Development Romania Certej 80% n/a n/a n/a
Development Romania Certej dumps 80% n/a n/a n/a
Production Izmir, Turkey Efemcukuru 100% n/a n/a n/a
Production Turkey Kisladag 100% n/a n/a n/a
Exploration Turkey AS 100% n/a n/a n/a
Exploration Turkey Konya-Sizma 100% n/a n/a n/a
Total Land Package Size (ha): 21,500  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Brazil, Brazil Certej 100% n/a n/a show
Projected at 140,000 oz annual production.
Development Brazil Tocantinzinho 100% n/a n/a n/a
Exploration Val D'or, Canada Lac Herbin 100% n/a n/a show
Was a producing mine at 20,000 oz in 2016, but with very high cash costs.

Very low resources: 100,000 oz.
Exploration Val D'or, Qc, Canada Lamaque 100% 1,500 Both show
3 million oz deposit at 7 gpt. Still early exploration. Could grow in size.

Great location in Quebec.
Exploration Quebec, Canada Sigma 100% (guess) n/a Underground show
Historical million oz deposit. Underground mine.
Exploration Quebec, Canada Val d'Or 100% 20,000 n/a show
Early exploration.
Exploration Rouyn-noranda, Canada West Ansil 100% n/a n/a n/a
Exploration Jilin Province, China, Exploration, China (PR) Xiaoshiren 95% n/a n/a n/a
Production Greece Stratoni 95% n/a n/a n/a
Development Greece Olympias underground 95% n/a n/a n/a
Development Thrace, Greece Perama Hill 100% n/a n/a n/a
Development Greece Skouris 95% n/a n/a n/a
Development Romania Certej 80% n/a n/a n/a
Development Romania Certej dumps 80% n/a n/a n/a
Production Izmir, Turkey Efemcukuru 100% n/a n/a n/a
Production Turkey Kisladag 100% n/a n/a n/a
Exploration Turkey AS 100% n/a n/a n/a
Exploration Turkey Konya-Sizma 100% n/a n/a n/a
Total Land Package Size (ha): 21,500  

Profitability (by resource)

Proven &
Probable
11/10/2022
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.): 17.00M 12.00M n/a -5.00M
Total (Silver Eq. Oz.): n/a n/a n/a -401.37M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 14.45M 10.20M n/a -4.25M
Silver Eq. Oz.: n/a n/a n/a -341.17M
Maximum Profit (Gold): $1,830.41M $2,044.75M n/a $214.34M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,830.41M $2,044.75M n/a $214.34M
Max Profit / Current MCap: 1.386 1.141 n/a -0.244
Max Profit Per Share (Gold): $9.68 $10.82 n/a $1.13
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $9.68 $10.82 n/a $1.13
Total Free Profit Per Share: $2.69 $1.34 n/a $-1.36
FD Mkt. Cap / Gold Eq.: $91.43 $175.66 n/a $84.23
FD Mkt. Cap / Silver Eq.: $1.12 $2.15 n/a $1.03
FD Mkt. Cap / Per Metal
as % Spot Price:
5.22% 9.11% n/a 3.89%
Measured &
Indicated
11/10/2022
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.): 25.00M 19.00M n/a -6.00M
Total (Silver Eq. Oz.): n/a n/a n/a -479.72M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 19.89M 14.96M n/a -4.93M
Silver Eq. Oz.: n/a n/a n/a -394.44M
Maximum Profit (Gold): $2,519.51M $2,998.97M n/a $479.47M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,519.51M $2,998.97M n/a $479.47M
Max Profit / Current MCap: 1.907 1.674 n/a -0.233
Max Profit Per Share (Gold): $13.33 $15.87 n/a $2.54
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $13.33 $15.87 n/a $2.54
Total Free Profit Per Share: $6.34 $6.39 n/a $0.05
FD Mkt. Cap / Gold Eq.: $66.42 $119.77 n/a $53.35
FD Mkt. Cap / Silver Eq.: $0.82 $1.47 n/a $0.65
FD Mkt. Cap / Per Metal
as % Spot Price:
3.79% 6.21% n/a 2.42%

Reserves &
Resources
11/10/2022
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.): 40.00M 29.00M n/a -11.00M
Total (Silver Eq. Oz.): n/a n/a n/a -881.93M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 26.27M 19.21M n/a -7.06M
Silver Eq. Oz.: n/a n/a n/a -565.38M
Maximum Profit (Gold): $3,327.04M $3,850.95M n/a $523.91M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,327.04M $3,850.95M n/a $523.91M
Max Profit / Current MCap: 2.518 2.149 n/a -0.369
Max Profit Per Share (Gold): $17.60 $20.38 n/a $2.77
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $17.60 $20.38 n/a $2.77
Total Free Profit Per Share: $10.61 $10.90 n/a $0.28
FD Mkt. Cap / Gold Eq.: $50.30 $93.27 n/a $42.97
FD Mkt. Cap / Silver Eq.: $0.62 $1.14 n/a $0.52
FD Mkt. Cap / Per Metal
as % Spot Price:
2.87% 4.84% n/a 1.97%

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.     ×