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: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using 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 mid-tier producer with four producing mines in Canada, Greece and Turkey, seven mines in development in Brazil, Greece and Romania and exploration properties. Currently they produce roughly 500koz. 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 ~$1863.54M which is a rise of roughly 41% over the last seven 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
Item Value Value Updated
MCap (FD): $1,321.11M $1,863.54M 11/10/2022
Total Assets: $5,000.00M $5,000.00M 11/10/2022
Total Liabilities: $1,300.00M $1,300.00M 11/10/2022
Current Assets: $600.00M $600.00M 11/10/2022
Current Liabilities: $441.00M $441.00M 11/10/2022
Total Debt: $750.00M $750.00M 11/10/2022
Cash: $306.00M $306.00M 11/10/2022
Enterprise Value: $1,765.11M $2,307.54M 02/14/2043
Cash Flow: $143.26M $269.60M never
Cash Flow Multiple: 9.22 6.91 never
Net Debt to
Cash Flow Ratio:		 3.10 1.65 never
Finance within 1 year: 11/10/2022
Misc 11/10/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 185,000,000 185,000,000 11/10/2022
Shares (FD): 189,000,000 189,000,000 11/10/2022
Insider Ownership: n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 11/10/2022
Production (Gold Eq Oz.): (guess) 
475,000		 (guess) 
500,000		 02/23/2023
Production (Silver Eq Oz.): (guess) 
38,608,353		 (guess) 
40,299,549		 02/23/2023
Initial CapEx (Outstanding): n/a n/a 11/10/2022
Funding Option: n/a n/a 11/10/2022
Documentation: none PRODUCER 04/21/2023
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 04/24/2023
Cash Flow Multiplier: 5 12 04/21/2023

Resource Data

GOLD 11/10/2022
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 17.00M 12.00M 12/06/2022
Measured & Indicated: 25.00M 19.00M 12/06/2022
Inferred: 15.00M 10.00M 12/06/2022
Reserves & Resources: 40.00M 29.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 14.45M 10.20M 12/06/2022
Measured & Indicated: 19.89M 14.96M 12/06/2022
Inferred: 6.38M 4.25M 12/06/2022
Reserves & Resources: 26.27M 19.21M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
475,000oz.		 (guess) 
500,000oz.		 02/23/2023
Cash Cost: $800 $825 02/23/2023
Extra Operating Cost: $650 $600 03/31/2023
Average Grade: 1.00 g/t 1.00 g/t 11/10/2022
Recovery Rate: (CG)  85.00% (CG)  85.00% 04/21/2023
F
U
T
U
R
E		 Proven & Probable: 25.00M 19.00M 12/06/2022
Annual Production: 600,000oz. 600,000oz. 11/10/2022
Cash Cost: $850 $1,000 04/21/2023
Extra Operating Cost: $600 $600 11/10/2022
SILVER 11/10/2022
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 11/10/2022
Measured & Indicated: n/a n/a 11/10/2022
Inferred: n/a n/a 11/10/2022
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 11/10/2022
Measured & Indicated: n/a n/a 11/10/2022
Inferred: n/a n/a 11/10/2022
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 11/10/2022
Extra Operating Cost: n/a n/a 11/10/2022
Average Grade: n/a n/a 11/10/2022
Recovery Rate: n/a n/a 11/10/2022
F
U
T
U
R
E		 Proven & Probable: n/a n/a 11/10/2022
Annual Production: n/a n/a 11/10/2022
Cash Cost: n/a n/a 11/10/2022
Extra Operating Cost: n/a n/a 11/10/2022

Property

Last Analysis Data  (11/10/2022)
Stage Name Owned Au Ag Cu Notes
Dev Certej 100% show
Projected at 140,000 oz annual production.
Dev Tocantinzinho 100% n/a
Exp Lac Herbin 100% show
Was a producing mine at 20,000 oz in 2016, but with very high cash costs.

Very low resources: 100,000 oz.
Exp Lamaque 100% show
3 million oz deposit at 7 gpt. Still early exploration. Could grow in size.

Great location in Quebec.
Exp Sigma 100% show
Historical million oz deposit. Underground mine.
Exp Val d'Or 100% show
Early exploration.
Exp West Ansil 100% n/a
Exp Xiaoshiren 95% n/a
Prod Stratoni 95% n/a
Dev Olympias underground 95% n/a
Dev Perama Hill 100% n/a
Dev Skouris 95% n/a
Dev Certej 80% n/a
Dev Certej dumps 80% n/a
Prod Efemcukuru 100% n/a
Prod Kisladag 100% n/a
Exp AS 100% n/a
Exp Konya-Sizma 100% n/a
Total Land Package Size (ha): 21,500  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Certej 100% show
Projected at 140,000 oz annual production.
Dev Tocantinzinho 100% show
Sold Tocantinzinho project to GMIN in October 2021
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
Exp Lac Herbin 100% show
Was a producing mine at 20,000 oz in 2016, but with very high cash costs.

Very low resources: 100,000 oz.
Exp Sigma 100% show
Historical million oz deposit. Underground mine.
Exp Val d'Or 100% show
Early exploration.
Exp West Ansil 100% n/a
Exp Xiaoshiren 95% show
Sold to Yintai Resources in May 2016
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% n/a
Dev Skouries 100% show
2023: P&P 3.6M Oz M&I 5M Oz gold

Expected mine life 20 years (based on reserves)
Dev Stratoni 100% show
2022: The mine placed on care and maintenance while exploration drilling continues with the goal of expanding reserves and resources
Dev Certej 80% show
In October 2022, Eldorado entered into an agreement to sell the Certej project, a non-core asset. The transaction is expected to close in Q1 2023.
Dev Certej dumps 80% n/a
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)
Exp AS 100% n/a
Exp Konya-Sizma 100% n/a
Total Land Package Size (ha): 21,500  

Profitability (by resource)

Proven &
Probable		 11/10/2022
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.): 17.00M 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.: 14.45M 10.20M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $4,358.12M $5,499.84M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $4,358.12M $5,499.84M n/a
Max Profit / Current MCap: 3.299 2.951 n/a
Max Profit Per Share (Gold): $23.06 $29.10 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $23.06 $29.10 n/a
Total Free Profit Per Share: $16.07 $19.24 n/a
FD MCap / Gold Eq.: $91.43 $182.70 n/a
FD MCap / Silver Eq.: $1.12 $2.27 n/a
FD MCap / Per Metal
as % Spot Price:		 5.22% 9.30% n/a
Measured &
Indicated		 11/10/2022
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.): 25.00M 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.: 19.89M 14.96M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $5,998.82M $8,066.43M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $5,998.82M $8,066.43M n/a
Max Profit / Current MCap: 4.541 4.329 n/a
Max Profit Per Share (Gold): $31.74 $42.68 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $31.74 $42.68 n/a
Total Free Profit Per Share: $24.75 $32.82 n/a
FD MCap / Gold Eq.: $66.42 $124.57 n/a
FD MCap / Silver Eq.: $0.82 $1.55 n/a
FD MCap / Per Metal
as % Spot Price:		 3.79% 6.34% n/a

Reserves &
Resources		 11/10/2022
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.): 40.00M 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.: 26.27M 19.21M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $7,921.52M $10,358.03M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $7,921.52M $10,358.03M n/a
Max Profit / Current MCap: 5.996 5.558 n/a
Max Profit Per Share (Gold): $41.91 $54.80 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $41.91 $54.80 n/a
Total Free Profit Per Share: $34.92 $44.94 n/a
FD MCap / Gold Eq.: $50.30 $97.01 n/a
FD MCap / Silver Eq.: $0.62 $1.20 n/a
FD MCap / Per Metal
as % Spot Price:		 2.87% 4.94% 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.     ×