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

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

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 250koz. of gold per year. They have approximately 35Moz. of gold in the reserves and resources category of which 25Moz. are in the measured and indicated category. They have a market capitalisation of ~$1386M which is a rise of roughly 157% over the last nine months. As of 01/06/2019 they have ~$595M debt and ~$378M cash. They have 159M 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 01/06/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $539.55M $1,386.00M 01/06/2019 $846.45M
Total Assets: $4,900.00M $4,900.00M 01/06/2019 $0.00M
Total Liabilities: $1,300.00M $1,300.00M 01/06/2019 $0.00M
Current Assets: $593.00M $593.00M 01/06/2019 $0.00M
Current Liabilities: $93.00M $93.00M 01/06/2019 $0.00M
Total Debt: $595.00M $595.00M 01/06/2019 $0.00M
Cash: $378.00M $378.00M 01/06/2019 $0.00M
Enterprise Value: $756.55M $1,603.00M 10/18/2020 $846.45M
Cash Flow: $49.74M $90.76M never $41.02M
Cash Flow Multiple: 10.85 15.27 never 4.42
Net Debt to
Cash Flow Ratio:		 4.36 2.39 never -1.97
Finance within 1 year: 01/06/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 01/06/2019 0.00%
Misc 01/06/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 158,801,722 158,801,722 01/06/2019 0
Shares (FD): 165,000,000 165,000,000 01/06/2019 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 01/06/2019 n/a
Production (Gold Eq Oz.): (guess) 
250,000		 (guess) 
250,000		 01/06/2019 0
Production (Silver Eq Oz.): (guess) 
20,488,194		 (guess) 
20,633,152		 01/06/2019 144,958
Initial CapEx (Outstanding): n/a n/a 01/06/2019 n/a
Funding Option: n/a n/a 01/06/2019 n/a
Documentation: none PRODUCER 01/06/2019 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 01/06/2019
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 17.00M 01/06/2019 0.00M
Measured & Indicated: 25.00M 25.00M 01/06/2019 0.00M
Inferred: 10.00M 10.00M 01/06/2019 0.00M
Reserves & Resources: 35.00M 35.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 14.45M 14.45M 01/06/2019 0.00M
Measured & Indicated: 19.89M 19.89M 01/06/2019 0.00M
Inferred: 4.25M 4.25M 01/06/2019 0.00M
Reserves & Resources: 24.14M 24.14M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
250,000oz.		 (guess) 
250,000oz.		 01/06/2019 0oz.
Cash Cost: $600 $600 01/06/2019 $0.00
Extra Operating Cost: $400 $400 01/06/2019 $0.00
Average Grade: 1.00 g/t 1.00 g/t 01/06/2019 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 01/06/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: 25.00M 25.00M 01/06/2019 0.00M
Annual Production: 500,000oz. 500,000oz. 01/06/2019 0oz.
Cash Cost: $700 $700 01/06/2019 $0
Extra Operating Cost: $400 $400 01/06/2019 $0
SILVER 01/06/2019
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 01/06/2019 0.00M
Measured & Indicated: n/a n/a 01/06/2019 0.00M
Inferred: n/a n/a 01/06/2019 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 01/06/2019 0.00M
Measured & Indicated: n/a n/a 01/06/2019 0.00M
Inferred: n/a n/a 01/06/2019 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 01/06/2019 $0.00
Extra Operating Cost: n/a n/a 01/06/2019 $0.00
Average Grade: n/a n/a 01/06/2019 n/a
Recovery Rate: n/a n/a 01/06/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/06/2019 0.00M
Annual Production: n/a n/a 01/06/2019 n/a
Cash Cost: n/a n/a 01/06/2019 n/a
Extra Operating Cost: n/a n/a 01/06/2019 n/a

Property

Last Analysis Data  (01/06/2019)
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		 01/06/2019
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 17.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 9.86M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 14.45M 14.45M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 8.38M
Maximum Profit (Gold): $2,874.68M $5,245.64M n/a $2,370.96M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,874.68M $5,245.64M n/a $2,370.96M
Max Profit / Current MCap: 5.328 3.785 n/a -1.543
Max Profit Per Share (Gold): $17.42 $31.79 n/a $14.37
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $17.42 $31.79 n/a $14.37
Total Free Profit Per Share: $14.15 $23.39 n/a $9.24
FD Mkt. Cap / Gold Eq.: $37.34 $95.92 n/a $58.58
FD Mkt. Cap / Silver Eq.: $0.46 $1.16 n/a $0.71
FD Mkt. Cap / Per Metal
as % Spot Price:		 2.91% 6.32% n/a 3.41%
Measured &
Indicated		 01/06/2019
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 25.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 14.50M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 19.89M 19.89M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 11.53M
Maximum Profit (Gold): $3,956.92M $7,220.47M n/a $3,263.55M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,956.92M $7,220.47M n/a $3,263.55M
Max Profit / Current MCap: 7.334 5.210 n/a -2.124
Max Profit Per Share (Gold): $23.98 $43.76 n/a $19.78
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $23.98 $43.76 n/a $19.78
Total Free Profit Per Share: $20.71 $35.36 n/a $14.65
FD Mkt. Cap / Gold Eq.: $27.13 $69.68 n/a $42.56
FD Mkt. Cap / Silver Eq.: $0.33 $0.84 n/a $0.51
FD Mkt. Cap / Per Metal
as % Spot Price:		 2.11% 4.59% n/a 2.48%

Reserves &
Resources		 01/06/2019
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.): 35.00M 35.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 20.29M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 24.14M 24.14M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 14.00M
Maximum Profit (Gold): $4,802.41M $8,763.30M n/a $3,960.89M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,802.41M $8,763.30M n/a $3,960.89M
Max Profit / Current MCap: 8.901 6.323 n/a -2.578
Max Profit Per Share (Gold): $29.11 $53.11 n/a $24.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $29.11 $53.11 n/a $24.01
Total Free Profit Per Share: $25.84 $44.71 n/a $18.88
FD Mkt. Cap / Gold Eq.: $22.35 $57.42 n/a $35.06
FD Mkt. Cap / Silver Eq.: $0.27 $0.70 n/a $0.42
FD Mkt. Cap / Per Metal
as % Spot Price:		 1.74% 3.78% n/a 2.04%

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.