Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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.
Quick Links
Login to access
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)
Defaults
Defaults
11/10/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Spot Gold:
$1,751.60
$1,927.30
01/28/2023
$175.70
Spot Silver:
$21.55
$23.59
01/28/2023
$2.04
Gold:Silver Ratio:
81.28
81.70
01/28/2023
0.42
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: