Valuation Eldorado Gold Corporation

Equities

Market Closed - Toronto S.E. Other stock markets 01:30:00 20/05/2026 am IST			5-day change	1st Jan Change
41.67 ^CAD	-4.23%		-14.44%	-15.53%

05/05	Amex Exploration Inc. announced that it expects to receive CAD 43.4745 million in funding from Eldorado Gold Corporation	CI
04/05	TSX flat as tech gains counter losses in miners; Middle East in focus	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,709	1,538	2,653	3,033	7,224	7,888	-	-
Change	-	-10%	72.46%	14.34%	138.16%	9.18%	-	-
Enterprise Value (EV) ¹	1,718	1,753	2,749	3,097	7,636	8,164	6,305	5,267
Change	-	2.05%	56.79%	12.66%	146.59%	6.91%	-22.77%	-16.47%
P/E ratio	-12.5x	-4.32x	24.1x	10.5x	14.6x	-	-	-
PBR	0.47x	0.48x	-	-	-	-	-	-
PEG	-	-0x	-0x	0x	0.2x	-	-	-
Capitalization / Revenue	1.82x	1.76x	2.63x	2.29x	3.97x	2.41x	1.74x	1.98x
EV / Revenue	1.83x	2.01x	2.73x	2.34x	4.2x	2.49x	1.39x	1.32x
EV / EBITDA	3.94x	5.64x	6.07x	4.56x	9.13x	4.19x	2.29x	2.13x
EV / EBIT	7.36x	25.6x	14.6x	7.29x	13.3x	4.2x	2.48x	-
EV / FCF	20.5x	-22.2x	-99.3x	455x	-32.8x	21x	3.85x	3.44x
FCF Yield	4.88%	-4.5%	-1.01%	0.22%	-3.05%	4.75%	26%	29%
Dividend per Share ²	-	-	-	-	-	0.2971	0.2971	-
Rate of return	-	-	-	-	-	0.98%	0.98%	-
EPS ²	-0.75	-1.93	0.54	1.41	2.47	-	-	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	940.9	872	1,008	1,323	1,819	3,276	4,527	3,981
EBITDA ¹	436.3	310.8	453.1	679.7	836.2	1,951	2,754	2,470
EBIT ¹	233.4	68.4	188.8	424.7	575.7	1,943	2,541	-
Net income ¹	-136	-353.8	104.6	289.1	507.3	1,194	1,753	1,614
Net Debt ¹	8.436	214.7	95.59	63.32	411.7	276.2	-1,583	-2,621
Reference price ²	9.37	8.34	13.02	14.86	35.98	30.28	30.28	30.28
Nbr of stocks (in thousands)	1,82,391	1,84,416	2,03,706	2,04,147	2,00,804	2,60,536	-	-
Announcement Date	24/02/22	23/02/23	22/02/24	20/02/25	19/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ELDORADO GOLD CORPORATION	-	2.49x	4.19x	0.98%	788.79Cr
NEWMONT CORPORATION	9.94x	3.61x	5.43x	0.98%	11TCr
AGNICO EAGLE MINES LIMITED	12.03x	4.72x	6.58x	0.97%	8.67TCr
BARRICK MINING CORPORATION	9.9x	2.78x	3.97x	2.07%	6.61TCr
WHEATON PRECIOUS METALS CORP.	23.68x	13.87x	16.51x	0.63%	5.64TCr
ANGLOGOLD ASHANTI PLC	9.42x	3.21x	4.51x	4.68%	4.52TCr
KINROSS GOLD CORPORATION	8.7x	2.94x	4.48x	0.55%	3.27TCr
NORTHERN STAR RESOURCES LIMITED	16.38x	3.79x	7.03x	2.62%	2.01TCr
ROYAL GOLD, INC.	17.33x	9.02x	11.13x	0.88%	1.86TCr
COEUR MINING, INC.	9.5x	2.64x	4.05x	-	1.73TCr
Average	12.99x	4.91x	6.79x	1.6%	4.63TCr
Weighted average by Cap.	12.46x	5.03x	6.85x	1.51%