Valuation Eldorado Gold Corporation

Stocks

Market Closed - Toronto S.E. 16:00:00 2026-10-28 EDT			5-day change	1st Jan Change
48.24 ^CAD	+0.44%		-1.77%	-2.21%

10-27	Eldorado Gold Begins Operations at First Two Tailings Filter Presses at Skouries Mine	MT
10-26	Eldorado Gold Corporation Announces First Two Tailings Filter Presses Operational At Skouries Mine in Northern Greece	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,709	1,538	2,653	3,033	7,224	8,919	-	-
Change	-	-10%	72.46%	14.34%	138.16%	23.45%	-	-
Enterprise Value (EV) ¹	1,718	1,753	2,749	3,097	7,636	10,306	9,438	8,050
Change	-	2.05%	56.79%	12.66%	146.59%	34.96%	-8.42%	-14.71%
P/E	-12.5x	-4.32x	24.1x	10.5x	14.6x	14x	7.43x	5.88x
PBR	0.47x	0.48x	-	-	-	-	-	-
PEG	-	-0x	-0x	0x	0.2x	-11.53x	0.1x	0.2x
Capitalization / Revenue	1.82x	1.76x	2.63x	2.29x	3.97x	3.62x	2.17x	1.95x
EV / Revenue	1.83x	2.01x	2.73x	2.34x	4.2x	4.18x	2.3x	1.76x
EV / EBITDA	3.94x	5.64x	6.07x	4.56x	9.13x	7.15x	3.84x	3.06x
EV / EBIT	7.36x	25.6x	14.6x	7.29x	13.3x	8.73x	4.89x	4x
EV / FCF	20.5x	-22.2x	-99.3x	455x	-32.8x	-33.4x	6.87x	5.47x
FCF Yield	4.88%	-4.5%	-1.01%	0.22%	-3.05%	-2.99%	14.6%	18.3%
Dividend per Share ²	-	-	-	-	-	0.3	0.3712	-
Rate of return	-	-	-	-	-	0.88%	1.09%	-
EPS ²	-0.75	-1.93	0.54	1.41	2.47	2.44	4.6	5.82
Distribution rate	-	-	-	-	-	12.3%	8.07%	-
Net sales ¹	940.9	872	1,008	1,323	1,819	2,466	4,109	4,584
EBITDA ¹	436.3	310.8	453.1	679.7	836.2	1,440	2,456	2,631
EBIT ¹	233.4	68.4	188.8	424.7	575.7	1,180	1,928	2,013
Net income ¹	-136	-353.8	104.6	289.1	507.3	634.2	1,201	1,502
Net Debt ¹	8.436	214.7	95.59	63.32	411.7	1,387	519	-869
Reference price ²	9.37	8.34	13.02	14.86	35.98	34.20	34.20	34.20
Nbr of stocks (in thousands)	182,391	184,416	203,706	204,147	200,804	260,810	-	-
Announcement Date	2/24/22	2/23/23	2/22/24	2/20/25	2/19/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ELDORADO GOLD CORPORATION	14.01x	4.18x	7.15x	0.88%	8.92B
NEWMONT CORPORATION	12.05x	4.36x	6.85x	0.93%	117B
ZIJIN MINING GROUP COMPANY LIMITED	9.46x	1.65x	5.47x	3.53%	107B
AGNICO EAGLE MINES LIMITED	15.39x	5.82x	8.19x	0.97%	91.51B
BARRICK MINING CORPORATION	11.3x	2.95x	4.55x	2.24%	64.56B
WHEATON PRECIOUS METALS CORP.	27.5x	16.17x	19.36x	0.62%	57.18B
FRANCO-NEVADA CORPORATION	30.4x	18.43x	19.86x	0.74%	45.58B
ANGLOGOLD ASHANTI PLC	10.77x	3.45x	5.17x	4.22%	44.27B
ZIJIN GOLD INTERNATIONAL COMPANY LIMITED	13.31x	4.27x	6.16x	2.3%	41.08B
GOLD FIELDS LIMITED	7.72x	2.71x	4.01x	5.42%	31.7B
Average	15.19x	6.40x	8.68x	2.19%	60.87B
Weighted average by Cap.	14.64x	5.96x	8.40x	2.05%