Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 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 480koz. 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 ~$5864.54M which is a rise of roughly 83% over the last ten months. As of 11/12/2024 they have ~$750M debt and ~$677M cash. They have 205M 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 11/12/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $3,212.33M $5,864.54M 11/12/2024
MCap (OS): $3,149.46M $5,749.76M 11/12/2024
Total Assets: $5,000.00M $5,000.00M 11/12/2024
Total Liabilities: $1,300.00M $1,300.00M 11/12/2024
Current Assets: $700.00M $700.00M 11/12/2024
Current Liabilities: $441.00M $441.00M 11/12/2024
Total Debt: $750.00M $750.00M 11/12/2024
Cash: $677.00M $677.00M 11/12/2024
Debt (Net): $73.00M $73.00M
Enterprise Value: $3,285.33M $5,937.54M 02/25/2158
Cash Flow: $521.25M $859.45M never
Cash Flow Multiple: 6.16 6.82 never
Net Debt to
Cash Flow Ratio:		 0.14 0.08 never
Finance within 1 year: 11/12/2024
Misc 11/12/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 204,909,496 204,909,496 11/12/2024
Shares (FD): 209,000,000 209,000,000 11/12/2024
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a n/a 11/12/2024
Production (Gold Eq Oz.): (guess) 
520,000		 (guess) 
480,000		 05/01/2025
Production (Silver Eq Oz.): (guess) 
44,008,065		 (guess) 
41,635,683		 05/01/2025
Development Phase: none Producer (Multiple Mines) 05/01/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 25
Producer: Quality
 25
Producer: Quality
 11/07/2023
Cash Flow Multiple: 15 15 07/25/2024

Resource Data

GOLD 11/12/2024
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 11/12/2024
Measured & Indicated: 19.00M 19.00M 11/12/2024
Inferred: 10.00M 10.00M 11/12/2024
Reserves & Resources: 29.00M 29.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 10.20M 10.20M 11/12/2024
Measured & Indicated: 14.96M 14.96M 11/12/2024
Inferred: 4.25M 4.25M 11/12/2024
Reserves & Resources: 19.21M 19.21M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
520,000oz.		 (guess) 
480,000oz.		 05/01/2025
Cash Cost: $950 $1,200 05/01/2025
Extra Operating Cost: $650 $650 11/12/2024
Total: $1,600 $1,850 05/01/2025
Margin (Free Cash Flow): $1,002 (39%) $1,791 (49%)
MCap / Production (AuEq): $6,177.56 $12,217.79
EV / Production (AuEq): $6,317.94 $12,369.88
G
R
A
D
E		 Underground (Avg): 4.00 g/t 4.00 g/t 11/12/2024
Open Pit (Avg): n/a 0.70 g/t 03/23/2024
Recovery Rate: (CG)  85.00% (CG)  85.00% 05/01/2025
F
U
T
U
R
E		 Proven & Probable: 19.00M 19.00M 11/12/2024
Annual Production: 700,000oz. 700,000oz. 11/12/2024
Cash Cost: $1,050 $1,200 05/01/2025
Extra Operating Cost: $650 $650 11/12/2024
SILVER 11/12/2024
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 11/12/2024
Measured & Indicated: n/a n/a 11/12/2024
Inferred: n/a n/a 11/12/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 11/12/2024
Measured & Indicated: n/a n/a 11/12/2024
Inferred: n/a n/a 11/12/2024
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 11/12/2024
Extra Operating Cost: n/a n/a 11/12/2024
Total: n/a n/a 11/12/2024
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $72.99 $140.85
EV / Production (AgEq): $74.65 $142.61
G
R
A
D
E		 Underground (Avg): n/a n/a 11/12/2024
Open Pit (Avg): n/a n/a 11/07/2023
Recovery Rate: n/a n/a 11/12/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 11/12/2024
Annual Production: n/a n/a 11/12/2024
Cash Cost: n/a n/a 11/12/2024
Extra Operating Cost: n/a n/a 11/12/2024

Property

Last Analysis Data  (11/12/2024)
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		 11/12/2024
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): $10,224.48M $18,263.30M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $10,224.48M $18,263.30M n/a
Max Profit / Current MCap: 3.183 3.114 n/a
Max Profit Per Share (Gold): $48.92 $87.38 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $48.92 $87.38 n/a
Total Free Profit Per Share: $33.55 $59.32 n/a
FD MCap / Gold Eq.: $314.93 $574.95 n/a
FD MCap / Silver Eq.: $3.72 $6.63 n/a
FD MCap / Per Metal
as % Spot Price:		 12.10% 15.79% n/a
EV / Gold Eq.: $322.09 $582.11 n/a
EV / Silver Eq.: $3.81 $6.71 n/a
EV / Per Metal
as % Spot Price:		 12.38% 15.99% n/a
Measured &
Indicated		 11/12/2024
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.): 19.00M 19.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 14.96M 14.96M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $14,995.90M $26,786.18M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $14,995.90M $26,786.18M n/a
Max Profit / Current MCap: 4.668 4.567 n/a
Max Profit Per Share (Gold): $71.75 $128.16 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $71.75 $128.16 n/a
Total Free Profit Per Share: $56.38 $100.10 n/a
FD MCap / Gold Eq.: $214.73 $392.01 n/a
FD MCap / Silver Eq.: $2.54 $4.52 n/a
FD MCap / Per Metal
as % Spot Price:		 8.25% 10.77% n/a
EV / Gold Eq.: $219.61 $396.89 n/a
EV / Silver Eq.: $2.59 $4.58 n/a
EV / Per Metal
as % Spot Price:		 8.44% 10.90% n/a

Reserves &
Resources		 11/12/2024
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.: 19.21M 19.21M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $19,256.10M $34,395.89M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $19,256.10M $34,395.89M n/a
Max Profit / Current MCap: 5.994 5.865 n/a
Max Profit Per Share (Gold): $92.13 $164.57 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $92.13 $164.57 n/a
Total Free Profit Per Share: $76.76 $136.51 n/a
FD MCap / Gold Eq.: $167.22 $305.29 n/a
FD MCap / Silver Eq.: $1.98 $3.52 n/a
FD MCap / Per Metal
as % Spot Price:		 6.43% 8.39% n/a
EV / Gold Eq.: $171.02 $309.09 n/a
EV / Silver Eq.: $2.02 $3.56 n/a
EV / Per Metal
as % Spot Price:		 6.57% 8.49% 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.     ×