Valuation Eldorado Gold Corporation

Equities

Market Closed - Toronto S.E. Other stock markets 01:30:00 08/07/2025 am IST			5-day change	1st Jan Change
28.49 ^CAD	+0.49%		+2.78%	+33.26%

27/06	Investor Interest in Gold Equities Remains Healthy, RBC Capital Markets Says	MT
04/06	RBC Capital Adjusts Eldorado Gold Price Target to $27 From $23, Maintains Outperform Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,307	1,709	1,538	2,653	3,033	4,282	-	-
Change	-	-25.9%	-10%	72.46%	14.34%	41.16%	-	-
Enterprise Value (EV) ¹	2,356	1,718	1,753	2,749	3,097	4,508	4,168	3,412
Change	-	-27.09%	2.05%	56.79%	12.66%	45.56%	-7.54%	-18.13%
P/E ratio	22.1x	-12.5x	-4.32x	24.1x	10.5x	11x	7.41x	6.19x
PBR	0.63x	0.47x	0.48x	-	-	-	-	-
PEG	-	0x	-0x	-0x	0x	0.3x	0.2x	0.3x
Capitalization / Revenue	2.25x	1.82x	1.76x	2.63x	2.29x	2.67x	1.84x	1.65x
EV / Revenue	2.29x	1.83x	2.01x	2.73x	2.34x	2.81x	1.79x	1.31x
EV / EBITDA	4.47x	3.94x	5.64x	6.07x	4.56x	5.5x	3.27x	2.37x
EV / EBIT	8.41x	7.36x	25.6x	14.6x	7.29x	6.69x	3.7x	4.22x
EV / FCF	10x	20.5x	-22.2x	-99.3x	455x	-13.9x	10x	4.51x
FCF Yield	9.96%	4.88%	-4.5%	-1.01%	0.22%	-7.19%	9.96%	22.2%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.6	-0.75	-1.93	0.54	1.41	1.895	2.817	3.37
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,027	940.9	872	1,008	1,323	1,605	2,333	2,597
EBITDA ¹	526.7	436.3	310.8	453.1	679.7	820.2	1,273	1,441
EBIT ¹	280.1	233.4	68.4	188.8	424.7	673.9	1,126	809
Net income ¹	104.5	-136	-353.8	104.6	289.1	395.4	575	688
Net Debt ¹	49.17	8.436	214.7	95.59	63.32	225.5	-114.5	-870
Reference price ²	13.24	9.37	8.34	13.02	14.86	20.88	20.88	20.88
Nbr of stocks (in thousands)	1,74,234	1,82,391	1,84,416	2,03,706	2,04,147	2,05,125	-	-
Announcement Date	25/02/21	24/02/22	23/02/23	22/02/24	20/02/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ELDORADO GOLD CORPORATION	11.02x	2.81x	5.5x	-.--%	428.2Cr
NEWMONT CORPORATION	11.35x	3.4x	6.35x	1.66%	6.62TCr
AGNICO EAGLE MINES LIMITED	18.26x	5.62x	8.82x	1.2%	6.14TCr
WHEATON PRECIOUS METALS CORP.	39.29x	22.02x	27.83x	0.73%	4.21TCr
BARRICK MINING CORPORATION	12.26x	2.39x	4.18x	1.95%	3.72TCr
ANGLOGOLD ASHANTI PLC	8.29x	2.5x	3.91x	6.54%	2.42TCr
KINROSS GOLD CORPORATION	14.43x	3.1x	5.52x	0.75%	1.97TCr
NORTHERN STAR RESOURCES LIMITED	27.95x	3.69x	10.75x	3.06%	1.56TCr
LUNDIN GOLD INC.	20.16x	7.85x	11.35x	4.04%	1.29TCr
ALAMOS GOLD INC.	22.22x	6.3x	10.17x	0.36%	1.17TCr
Average	18.52x	5.97x	9.44x	2.03%	2.95TCr
Weighted average by Cap.	18.53x	6.61x	9.99x	1.91%