Valuation Eldorado Gold Corporation

Equities

Market Closed - Toronto S.E. Other stock markets 02:30:00 13/02/2026 am IST			5-day change	1st Jan Change
61.47 ^CAD	-2.07%		+21.31%	+24.61%

06/02	Brixton Metals Says Identified New Exploration Targets at Thorn Project in British Columbia	MT
06/02	Brixton Metals Corporation Defines New Exploration Targets At Thorn Through Geochemical Sampling	CI

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	9,055	9,055	-
Change	-	-25.9%	-10%	72.46%	14.34%	198.5%	0%	-
Enterprise Value (EV) ¹	2,356	1,718	1,753	2,749	3,097	9,412	8,744	7,398
Change	-	-27.09%	2.05%	56.79%	12.66%	203.92%	-7.09%	-15.4%
P/E ratio	22.1x	-12.5x	-4.32x	24.1x	10.5x	22.7x	9.81x	6.99x
PBR	0.63x	0.47x	0.48x	-	-	-	-	-
PEG	-	0x	-0x	-0x	0x	0.6x	0x	0.2x
Capitalization / Revenue	2.25x	1.82x	1.76x	2.63x	2.29x	5.15x	2.93x	2.36x
EV / Revenue	2.29x	1.83x	2.01x	2.73x	2.34x	5.35x	2.83x	1.93x
EV / EBITDA	4.47x	3.94x	5.64x	6.07x	4.56x	10.3x	4.51x	2.73x
EV / EBIT	8.41x	7.36x	25.6x	14.6x	7.29x	13.4x	5.21x	4.49x
EV / FCF	10x	20.5x	-22.2x	-99.3x	455x	-39.3x	10.4x	5.19x
FCF Yield	9.96%	4.88%	-4.5%	-1.01%	0.22%	-2.54%	9.65%	19.3%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.6	-0.75	-1.93	0.54	1.41	1.99	4.595	6.45
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,027	940.9	872	1,008	1,323	1,760	3,087	3,840
EBITDA ¹	526.7	436.3	310.8	453.1	679.7	910.3	1,940	2,710
EBIT ¹	280.1	233.4	68.4	188.8	424.7	702.3	1,678	1,646
Net income ¹	104.5	-136	-353.8	104.6	289.1	395.4	981.5	1,311
Net Debt ¹	49.17	8.436	214.7	95.59	63.32	357	-310.5	-1,657
Reference price ²	13.24	9.37	8.34	13.02	14.86	45.09	45.09	45.09
Nbr of stocks (in thousands)	1,74,234	1,82,391	1,84,416	2,03,706	2,04,147	2,00,804	2,00,804	-
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	23.21x	5.47x	10.58x	-.--%	927.51Cr
NEWMONT CORPORATION	17.21x	6.08x	10.28x	0.8%	14TCr
AGNICO EAGLE MINES LIMITED	26.01x	9x	13.19x	0.68%	11TCr
BARRICK MINING CORPORATION	12.57x	3.56x	5.28x	1.68%	7.99TCr
WHEATON PRECIOUS METALS CORP.	49.79x	30.86x	38.02x	0.44%	6.76TCr
ANGLOGOLD ASHANTI PLC	17.62x	5.71x	9.16x	2.78%	5.67TCr
KINROSS GOLD CORPORATION	20.15x	5.83x	9.53x	0.36%	4.2TCr
NORTHERN STAR RESOURCES LIMITED	19.25x	4.87x	8.8x	1.87%	2.87TCr
ROYAL GOLD, INC.	35.81x	23.18x	28.3x	0.62%	2.41TCr
LUNDIN GOLD INC.	24.16x	10.4x	14.74x	3.46%	1.94TCr
Average	24.58x	10.50x	14.79x	1.27%	5.72TCr
Weighted average by Cap.	23.56x	9.95x	14.09x	1.14%