Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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 500koz. of gold per year. They have approximately 40Moz. of gold in the reserves and resources category of which 25Moz. are in the measured and indicated category. They have a market capitalisation of ~$2007M which is a fall of roughly 13% over the last three months. As of 11/21/2020 they have ~$500M debt and ~$450M cash. They have 175M shares outstanding and trade on the New York Stock Exchange and the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
11/21/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$2,305.80M
$2,007.00M
11/21/2020
$-298.80M
Total Assets:
$5,000.00M
$5,000.00M
11/21/2020
$0.00M
Total Liabilities:
$1,300.00M
$1,300.00M
11/21/2020
$0.00M
Current Assets:
$750.00M
$750.00M
11/21/2020
$0.00M
Current Liabilities:
$424.00M
$424.00M
11/21/2020
$0.00M
Total Debt:
$500.00M
$500.00M
11/21/2020
$0.00M
Cash:
$450.00M
$450.00M
11/21/2020
$0.00M
Enterprise Value:
$2,355.80M
$2,057.00M
03/08/2035
$-298.80M
Cash Flow:
$269.64M
$212.80M
never
$-56.84M
Cash Flow Multiple:
8.55
9.43
never
0.88
Net Debt to Cash Flow Ratio:
0.19
0.23
never
0.05
Finance within 1 year:
11/21/2020
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
11/21/2020
0.00%
Misc
11/21/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
174,798,000
174,798,000
11/21/2020
0
Shares (FD):
180,000,000
180,000,000
11/21/2020
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
11/21/2020
n/a
Production (Gold Eq Oz.):
(guess) 500,000
(guess) 500,000
11/21/2020
0
Production (Silver Eq Oz.) :
(guess) 38,740,679
(guess) 32,934,825
11/21/2020
-5,805,855
Initial CapEx (Outstanding):
n/a
n/a
11/21/2020
n/a
Funding Option:
n/a
n/a
11/21/2020
n/a
Documentation:
none
PRODUCER
12/08/2020
n/a
Value Adjustment:
none
-25%
never
-25%
Resource Data
GOLD
11/21/2020 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
11/21/2020
0.00M
Measured & Indicated:
25.00M
25.00M
11/21/2020
0.00M
Inferred:
15.00M
15.00M
11/21/2020
0.00M
Reserves & Resources:
40.00M
40.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
14.45M
14.45M
11/21/2020
0.00M
Measured & Indicated:
19.89M
19.89M
11/21/2020
0.00M
Inferred:
6.38M
6.38M
11/21/2020
0.00M
Reserves & Resources:
26.27M
26.27M
never
0.00M
C U R R E N T
Annual Production:
(guess) 500,000oz.
(guess) 500,000oz.
11/21/2020
0oz.
Cash Cost:
$700
$700
11/21/2020
$0.00
Extra Operating Cost:
$400
$400
11/21/2020
$0.00
Average Grade:
1.00 g/t
1.00 g/t
11/21/2020
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
12/08/2020
0.00%
F U T U R E
Proven & Probable:
25.00M
25.00M
11/21/2020
0.00M
Annual Production:
600,000oz.
600,000oz.
11/21/2020
0oz.
Cash Cost:
$750
$750
11/21/2020
$0
Extra Operating Cost:
$400
$400
11/21/2020
$0
SILVER
11/21/2020 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
11/21/2020
0.00M
Measured & Indicated:
n/a
n/a
11/21/2020
0.00M
Inferred:
n/a
n/a
11/21/2020
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
11/21/2020
0.00M
Measured & Indicated:
n/a
n/a
11/21/2020
0.00M
Inferred:
n/a
n/a
11/21/2020
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
11/21/2020
$0.00
Extra Operating Cost:
n/a
n/a
11/21/2020
$0.00
Average Grade:
n/a
n/a
11/21/2020
n/a
Recovery Rate:
n/a
n/a
11/21/2020
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
11/21/2020
0.00M
Annual Production:
n/a
n/a
11/21/2020
n/a
Cash Cost:
n/a
n/a
11/21/2020
n/a
Extra Operating Cost:
n/a
n/a
11/21/2020
n/a
Property
Last Analysis Data (11/21/2020)
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, 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
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):
1,500
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
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
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):
1,500
Profitability (by resource)
Proven & Probable
11/21/2020 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
-197.40M
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
-167.79M
Maximum Profit (Gold):
$7,792.60M
$4,612.44M
n/a
$-3,180.16M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$7,792.60M
$4,612.44M
n/a
$-3,180.16M
Max Profit / Current MCap:
3.380
2.298
n/a
-1.081
Max Profit Per Share (Gold):
$43.29
$25.62
n/a
$-17.67
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$43.29
$25.62
n/a
$-17.67
Total Free Profit Per Share:
$30.48
$14.47
n/a
$-16.01
FD Mkt. Cap / Gold Eq.:
$159.57
$138.89
n/a
$-20.68
FD Mkt. Cap / Silver Eq.:
$2.06
$2.11
n/a
$0.05
FD Mkt. Cap / Per Metal as % Spot Price:
8.53%
8.13%
n/a
-0.40%
Measured & Indicated
11/21/2020 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
-290.29M
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
-230.96M
Maximum Profit (Gold):
$10,726.28M
$6,348.89M
n/a
$-4,377.39M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$10,726.28M
$6,348.89M
n/a
$-4,377.39M
Max Profit / Current MCap:
4.652
3.163
n/a
-1.488
Max Profit Per Share (Gold):
$59.59
$35.27
n/a
$-24.32
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$59.59
$35.27
n/a
$-24.32
Total Free Profit Per Share:
$46.78
$24.12
n/a
$-22.66
FD Mkt. Cap / Gold Eq.:
$115.93
$100.90
n/a
$-15.02
FD Mkt. Cap / Silver Eq.:
$1.50
$1.53
n/a
$0.04
FD Mkt. Cap / Per Metal as % Spot Price:
6.20%
5.91%
n/a
-0.29%
Reserves & Resources
11/21/2020 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.):
40.00M
40.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-464.47M
P L A U S I B L E
Gold Eq. Oz.:
26.27M
26.27M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-304.98M
Maximum Profit (Gold):
$14,164.19M
$8,383.79M
n/a
$-5,780.40M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$14,164.19M
$8,383.79M
n/a
$-5,780.40M
Max Profit / Current MCap:
6.143
4.177
n/a
-1.966
Max Profit Per Share (Gold):
$78.69
$46.58
n/a
$-32.11
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$78.69
$46.58
n/a
$-32.11
Total Free Profit Per Share:
$65.88
$35.43
n/a
$-30.45
FD Mkt. Cap / Gold Eq.:
$87.79
$76.41
n/a
$-11.38
FD Mkt. Cap / Silver Eq.:
$1.13
$1.16
n/a
$0.03
FD Mkt. Cap / Per Metal as % Spot Price:
4.69%
4.47%
n/a
-0.22%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
11/21/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Spot Gold:
$1,870.40
$1,708.00
03/04/2021
$-162.40
Spot Silver:
$24.14
$25.93
03/04/2021
$1.79
Gold:Silver Ratio:
77.48
65.87
03/04/2021
-11.61
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: