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: Major
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 major with four producing mines in Canada, Greece and Turkey, two mines in development in Greece and one exploration property. Currently they produce roughly 530koz. 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 ~$3314.07M which is a rise of roughly 48% over the last nine months. As of 11/07/2023 they have ~$750M debt and ~$477M cash. They have 203M 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 11/07/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $2,241.81M $3,314.07M 11/07/2023 $1,072.26M
Total Assets: $5,000.00M $5,000.00M 11/07/2023 $0.00M
Total Liabilities: $1,300.00M $1,300.00M 11/07/2023 $0.00M
Current Assets: $600.00M $600.00M 11/07/2023 $0.00M
Current Liabilities: $441.00M $441.00M 11/07/2023 $0.00M
Total Debt: $750.00M $750.00M 11/07/2023 $0.00M
Cash: $477.00M $477.00M 11/07/2023 $0.00M
Enterprise Value: $2,514.81M $3,587.07M 09/01/2083 $1,072.26M
Cash Flow: $248.11M $442.97M never $194.86M
Cash Flow Multiple: 9.04 7.48 never -1.55
Net Debt to
Cash Flow Ratio:		 1.10 0.62 never -0.48
Finance within 1 year: 11/07/2023 n/a
Misc 11/07/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 203,000,000 203,000,000 11/07/2023 0
Shares (FD): 207,000,000 207,000,000 11/07/2023 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 11/07/2023 n/a
Production (Gold Eq Oz.): (guess) 
480,000		 (guess) 
530,000		 07/25/2024 50,000
Production (Silver Eq Oz.): (guess) 
42,035,263		 (guess) 
45,337,899		 07/25/2024 3,302,636
Initial CapEx (Outstanding): n/a n/a 11/07/2023 n/a
Funding Option: n/a n/a 11/07/2023 n/a
Documentation: none PRODUCER 07/25/2024 n/a
Future MCap Modifier: 0.25
Producer: Quality
 0.25
Producer: Quality
 11/07/2023 0
Cash Flow Multiplier: 12 15 07/25/2024 3.00

Resource Data

GOLD 11/07/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 12.00M 12.00M 11/07/2023 0.00M
Measured & Indicated: 19.00M 19.00M 11/07/2023 0.00M
Inferred: 10.00M 10.00M 11/07/2023 0.00M
Reserves & Resources: 29.00M 29.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 10.20M 10.20M 11/07/2023 0.00M
Measured & Indicated: 14.96M 14.96M 11/07/2023 0.00M
Inferred: 4.25M 4.25M 11/07/2023 0.00M
Reserves & Resources: 19.21M 19.21M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
480,000oz.		 (guess) 
530,000oz.		 07/25/2024 50,000oz.
Cash Cost: $850 $900 07/25/2024 $50.00
Extra Operating Cost: $600 $650 07/25/2024 $50.00
Total: $1,450 $1,550 07/25/2024 $100.00
Margin (Free Cash Flow): $517 (26%) $836 (35%) $318.90
G
R
A
D
E		 Underground (Avg): 1.00 g/t 4.00 g/t 03/23/2024 3.00 g/t
Open Pit (Avg): n/a 0.70 g/t 03/23/2024 0.70 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 07/25/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 19.00M 19.00M 11/07/2023 0.00M
Annual Production: 650,000oz. 650,000oz. 11/07/2023 0oz.
Cash Cost: $950 $950 11/07/2023 $0
Extra Operating Cost: $600 $650 07/25/2024 $50
SILVER 11/07/2023
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 11/07/2023 0.00M
Measured & Indicated: n/a n/a 11/07/2023 0.00M
Inferred: n/a n/a 11/07/2023 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 11/07/2023 0.00M
Measured & Indicated: n/a n/a 11/07/2023 0.00M
Inferred: n/a n/a 11/07/2023 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 11/07/2023 $0.00
Extra Operating Cost: n/a n/a 11/07/2023 $0.00
Total: n/a n/a 11/07/2023 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 11/07/2023 n/a
Open Pit (Avg): n/a n/a 11/07/2023 n/a
Recovery Rate: n/a n/a 11/07/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 11/07/2023 0.00M
Annual Production: n/a n/a 11/07/2023 n/a
Cash Cost: n/a n/a 11/07/2023 n/a
Extra Operating Cost: n/a n/a 11/07/2023 n/a

Property

Last Analysis Data  (11/07/2023)
Stage Name Owned Au Ag Cu Notes
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 Val d'Or 100% show
Early exploration.
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% show
1.4M oz
100K yr production
2027
Dev Skouries 100% show
2023: P&P 3.6M Oz M&I 5M Oz gold

Expected mine life 20 years (based on reserves)
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)
Total Land Package Size (ha): 21,500  
Current Data
Stage Name Owned Au Ag Cu Notes
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 Val d'Or 100% show
Early exploration.
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% show
1.4M oz
100K yr production
2027
Dev Skouries 100% show
2023: P&P 3.6M Oz M&I 5M Oz gold

Expected mine life 20 years (based on reserves)
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)
Total Land Package Size (ha): 21,500  

Profitability (by resource)

Proven &
Probable		 11/07/2023
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.): 12.00M 12.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -24.36M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 10.20M 10.20M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -20.71M
Maximum Profit (Gold): $5,272.38M $8,525.16M n/a $3,252.78M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $5,272.38M $8,525.16M n/a $3,252.78M
Max Profit / Current MCap: 2.352 2.572 n/a 0.221
Max Profit Per Share (Gold): $25.47 $41.18 n/a $15.71
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $25.47 $41.18 n/a $15.71
Total Free Profit Per Share: $14.64 $25.17 n/a $10.53
FD MCap / Gold Eq.: $219.79 $324.91 n/a $105.12
FD MCap / Silver Eq.: $2.51 $3.80 n/a $1.29
FD MCap / Per Metal
as % Spot Price:		 11.17% 13.62% n/a 2.44%
Measured &
Indicated		 11/07/2023
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.): 19.00M 19.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -38.57M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 14.96M 14.96M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -30.37M
Maximum Profit (Gold): $7,732.82M $12,503.57M n/a $4,770.74M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $7,732.82M $12,503.57M n/a $4,770.74M
Max Profit / Current MCap: 3.449 3.773 n/a 0.324
Max Profit Per Share (Gold): $37.36 $60.40 n/a $23.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $37.36 $60.40 n/a $23.05
Total Free Profit Per Share: $26.53 $44.39 n/a $17.87
FD MCap / Gold Eq.: $149.85 $221.53 n/a $71.68
FD MCap / Silver Eq.: $1.71 $2.59 n/a $0.88
FD MCap / Per Metal
as % Spot Price:		 7.62% 9.29% n/a 1.67%

Reserves &
Resources		 11/07/2023
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.): 29.00M 29.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -58.88M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 19.21M 19.21M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -39.00M
Maximum Profit (Gold): $9,929.65M $16,055.72M n/a $6,126.07M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $9,929.65M $16,055.72M n/a $6,126.07M
Max Profit / Current MCap: 4.429 4.845 n/a 0.415
Max Profit Per Share (Gold): $47.97 $77.56 n/a $29.59
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $47.97 $77.56 n/a $29.59
Total Free Profit Per Share: $37.14 $61.55 n/a $24.41
FD MCap / Gold Eq.: $116.70 $172.52 n/a $55.82
FD MCap / Silver Eq.: $1.33 $2.02 n/a $0.68
FD MCap / Per Metal
as % Spot Price:		 5.93% 7.23% n/a 1.30%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults