Valuation Eldorado Gold Corporation

Equities

Market Closed - Toronto S.E. Other stock markets 16:00:00 2026-05-08 EDT			5-day change	1st Jan Change
46.67 ^CAD	+3.18%		+15.15%	-5.39%

05-04	TSX flat as tech gains counter losses in miners; Middle East in focus	RE
05-01	Eldorado Gold Corporation, Q1 2026 Earnings Call, May 01, 2026

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	8,882	-	-
Change	-	-10%	72.46%	14.34%	138.16%	22.95%	-	-
Enterprise Value (EV) ¹	1,718	1,753	2,749	3,097	7,636	9,159	7,300	6,261
Change	-	2.05%	56.79%	12.66%	146.59%	19.94%	-20.3%	-14.23%
P/E ratio	-12.5x	-4.32x	24.1x	10.5x	14.6x	6.9x	8.08x	6.01x
PBR	0.47x	0.48x	-	-	-	-	-	-
PEG	-	-0x	-0x	0x	0.2x	0x	-0.6x	0.2x
Capitalization / Revenue	1.82x	1.76x	2.63x	2.29x	3.97x	2.71x	1.96x	2.23x
EV / Revenue	1.83x	2.01x	2.73x	2.34x	4.2x	2.8x	1.61x	1.57x
EV / EBITDA	3.94x	5.64x	6.07x	4.56x	9.13x	4.7x	2.61x	2.54x
EV / EBIT	7.36x	25.6x	14.6x	7.29x	13.3x	4.71x	2.87x	3.79x
EV / FCF	20.5x	-22.2x	-99.3x	455x	-32.8x	23.6x	4.45x	4.49x
FCF Yield	4.88%	-4.5%	-1.01%	0.22%	-3.05%	4.23%	22.5%	22.3%
Dividend per Share ²	-	-	-	-	-	0.2971	0.2971	-
Rate of return	-	-	-	-	-	0.87%	0.87%	-
EPS ²	-0.75	-1.93	0.54	1.41	2.47	4.94	4.22	5.67
Distribution rate	-	-	-	-	-	6.01%	7.04%	-
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	1,950	2,797	2,469
EBIT ¹	233.4	68.4	188.8	424.7	575.7	1,943	2,541	1,654
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	34.09	34.09	34.09
Nbr of stocks (in thousands)	182,391	184,416	203,706	204,147	200,804	260,536	-	-
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	6.9x	2.8x	4.7x	0.87%	8.88B
NEWMONT CORPORATION	11.02x	4.05x	6.06x	0.89%	124B
AGNICO EAGLE MINES LIMITED	13.41x	5.3x	7.45x	0.87%	96.61B
BARRICK MINING CORPORATION	10.76x	3x	4.34x	2.18%	72.28B
WHEATON PRECIOUS METALS CORP.	29.81x	15.32x	17.87x	0.53%	63.02B
ANGLOGOLD ASHANTI PLC	10.15x	3.78x	5.18x	3.76%	54.11B
KINROSS GOLD CORPORATION	10x	3.43x	5.24x	0.48%	37.62B
NORTHERN STAR RESOURCES LIMITED	17.46x	4.03x	7.48x	2.42%	21.89B
ROYAL GOLD, INC.	19.08x	9.65x	11.94x	0.81%	20.28B
COEUR MINING, INC.	11.67x	2.88x	4.41x	-	19.2B
Average	14.02x	5.42x	7.47x	1.42%	51.83B
Weighted average by Cap.	14.09x	5.59x	7.57x	1.37%