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

Category: Mid-tier Producer
Rating & Risk: Login to view
Eldorado Gold Corp
www: www.eldoradogold.com     email: info@eldoradogold.com

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 five exploration properties. Currently they produce roughly 175koz. of gold per year. They have approximately 32Moz. of gold in the reserves and resources category of which 23Moz. are in the measured and indicated category. They have a market capitalisation of ~$513.98M which is a fall of roughly 43% over the last nine months. As of 03/04/2018 they have ~$593M debt and ~$485M cash. They have 794M 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 03/04/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $907.50M $513.98M 03/04/2018 $-393.53M
Total Assets: $4,790.89M $4,790.89M 03/04/2018 $0.00M
Total Liabilities: $1,284.89M $1,284.89M 03/04/2018 $0.00M
Current Assets: $1,007.64M $1,007.64M 03/04/2018 $0.00M
Current Liabilities: $81.00M $81.00M 03/04/2018 $0.00M
Total Debt: $592.69M $592.69M 03/04/2018 $0.00M
Cash: $799.00M $485.00M 03/24/2018 $-314.00M
Enterprise Value: $701.19M $621.67M 09/13/1989 $-79.53M
Cash Flow: $39.52M $26.36M never $-13.16M
Cash Flow Multiple: 22.96 19.50 never -3.47
Net Debt to
Cash Flow Ratio:
n/a 4.09 never 4.09
Finance within 1 year: 03/04/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 03/04/2018 0.00%
Misc 03/04/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 794,000,000 794,000,000 03/04/2018 0
Shares (FD): 825,000,000 825,000,000 03/04/2018 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 03/04/2018 n/a
Production (Gold Eq Oz.): (guess) 
175,000
(guess) 
175,000
03/04/2018 0
Production (Silver Eq Oz.): (guess) 
14,027,576
(guess) 
14,892,157
03/04/2018 864,581
Initial CapEx (Outstanding): n/a n/a 03/04/2018 n/a
Funding Option: n/a n/a 03/04/2018 n/a
Documentation: none PRODUCER 03/24/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 03/04/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 15.00M 15.00M 03/04/2018 0.00M
Measured & Indicated: 23.00M 23.00M 03/04/2018 0.00M
Inferred: 9.00M 9.00M 03/04/2018 0.00M
Reserves & Resources: 32.00M 32.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 12.75M 12.75M 03/04/2018 0.00M
Measured & Indicated: 18.19M 18.19M 03/04/2018 0.00M
Inferred: 3.83M 3.83M 03/04/2018 0.00M
Reserves & Resources: 22.02M 22.02M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
175,000oz.
(guess) 
175,000oz.
03/04/2018 0oz.
Cash Cost: $600 $600 03/04/2018 $0.00
Extra Operating Cost: $400 $400 03/04/2018 $0.00
Average Grade: 1.00 g/t 1.00 g/t 03/04/2018 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 03/24/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 25.00M 25.00M 03/04/2018 0.00M
Annual Production: 500,000oz. 500,000oz. 03/04/2018 0oz.
Cash Cost: $700 $700 03/04/2018 $0
Extra Operating Cost: $400 $400 03/04/2018 $0
SILVER 03/04/2018
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 03/04/2018 0.00M
Measured & Indicated: n/a n/a 03/04/2018 0.00M
Inferred: n/a n/a 03/04/2018 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 03/04/2018 0.00M
Measured & Indicated: n/a n/a 03/04/2018 0.00M
Inferred: n/a n/a 03/04/2018 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 03/04/2018 $0.00
Extra Operating Cost: n/a n/a 03/04/2018 $0.00
Average Grade: n/a n/a 03/04/2018 n/a
Recovery Rate: n/a n/a 03/04/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 03/04/2018 0.00M
Annual Production: n/a n/a 03/04/2018 n/a
Cash Cost: n/a n/a 03/04/2018 n/a
Extra Operating Cost: n/a n/a 03/04/2018 n/a

Property

Last Analysis Data  (03/04/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Greece Stratoni 95% 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
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
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
Exploration Jilin Province, China, Exploration Xiaoshiren 95% n/a n/a n/a
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 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): 1,500  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Greece Stratoni 95% 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
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
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
Exploration Jilin Province, China, Exploration Xiaoshiren 95% n/a n/a n/a
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 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): 1,500  

Profitability (by resource)

Proven &
Probable
03/04/2018
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.): 15.00M 15.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 74.11M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 12.75M 12.75M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 62.99M
Maximum Profit (Gold): $2,879.21M $1,920.66M n/a $-958.55M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,879.21M $1,920.66M n/a $-958.55M
Max Profit / Current MCap: 3.173 3.737 n/a 0.564
Max Profit Per Share (Gold): $3.49 $2.33 n/a $-1.16
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.49 $2.33 n/a $-1.16
Total Free Profit Per Share: $2.39 $1.71 n/a $-0.68
FD Mkt. Cap / Gold Eq.: $71.18 $40.31 n/a $-30.86
FD Mkt. Cap / Silver Eq.: $0.89 $0.47 n/a $-0.41
FD Mkt. Cap / Per Metal
as % Spot Price:
5.38% 3.32% n/a -2.06%
Measured &
Indicated
03/04/2018
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.): 23.00M 23.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 113.63M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 18.19M 18.19M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 89.87M
Maximum Profit (Gold): $4,107.67M $2,740.14M n/a $-1,367.52M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,107.67M $2,740.14M n/a $-1,367.52M
Max Profit / Current MCap: 4.526 5.331 n/a 0.805
Max Profit Per Share (Gold): $4.98 $3.32 n/a $-1.66
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.98 $3.32 n/a $-1.66
Total Free Profit Per Share: $3.88 $2.70 n/a $-1.18
FD Mkt. Cap / Gold Eq.: $49.89 $28.26 n/a $-21.63
FD Mkt. Cap / Silver Eq.: $0.62 $0.33 n/a $-0.29
FD Mkt. Cap / Per Metal
as % Spot Price:
3.77% 2.33% n/a -1.45%

Reserves &
Resources
03/04/2018
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.): 32.00M 32.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 158.09M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 22.02M 22.02M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 108.76M
Maximum Profit (Gold): $4,971.43M $3,316.34M n/a $-1,655.09M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,971.43M $3,316.34M n/a $-1,655.09M
Max Profit / Current MCap: 5.478 6.452 n/a 0.974
Max Profit Per Share (Gold): $6.03 $4.02 n/a $-2.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $6.03 $4.02 n/a $-2.01
Total Free Profit Per Share: $4.93 $3.40 n/a $-1.53
FD Mkt. Cap / Gold Eq.: $41.22 $23.35 n/a $-17.88
FD Mkt. Cap / Silver Eq.: $0.51 $0.27 n/a $-0.24
FD Mkt. Cap / Per Metal
as % Spot Price:
3.12% 1.92% n/a -1.20%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.