Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
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.
Quick Links
Login to access
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:
0.2Producer: Growth Potential
0.2Producer: 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
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
show
Sold Tocantinzinho project to GMIN in October 2021
Production
Val D'or, Qc , Canada
Lamaque
100%
1,500
Underground
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
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
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
show
Sold to Yintai Resources in May 2016
Production
Greece
Olympias
100%
n/a
Underground
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)
Development
Thrace , Greece
Perama Hill
100%
n/a
n/a
n/a
Development
Greece
Skouries
100%
n/a
Both
show
2023: P&P 3.6M Oz M&I 5M Oz gold
Expected mine life 20 years (based on reserves)
Development
Greece
Stratoni
100%
n/a
n/a
show
2022: The mine placed on care and maintenance while exploration drilling continues with the goal of expanding reserves and resources
Development
Romania
Certej
80%
n/a
n/a
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.
Development
Romania
Certej dumps
80%
n/a
n/a
n/a
Production
Izmir , Turkey
Efemcukuru
100%
n/a
Underground
show
2023: P&P 542K Oz M&I 1.07M Oz gold
Expected mine life 6 years (based on reserves)
Production
Turkey
Kisladag
100%
n/a
Open Pit
show
2023: P&P 4.07M Oz M&I 6.6M Oz Gold
Expected mine life 18 years (based on reserves)
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
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)
Defaults
Defaults
11/10/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Spot Gold:
$1,751.60
$1,964.20
06/09/2023
Spot Silver:
$21.55
$24.37
06/09/2023
Gold:Silver Ratio:
81.28
80.60
06/09/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: