Valuation Eldorado Gold Corporation

Equities

Delayed Toronto S.E. Other stock markets 10:39:33 2025-12-08 EST			5-day change	1st Jan Change
43.08 ^CAD	+0.16%		-1.71%	+101.31%

11-27	CIBC Keeps Eldorado Gold's Outperformer Rating, US$46 Price Target	MT
11-27	BMO Lifts Eldorado Gold's Price Target to C$53	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	6,230	-	-
Change	-	-25.9%	-10%	72.46%	14.34%	105.37%	-	-
Enterprise Value (EV) ¹	2,356	1,718	1,753	2,749	3,097	6,563	5,753	4,477
Change	-	-27.09%	2.05%	56.79%	12.66%	111.94%	-12.34%	-22.19%
P/E ratio	22.1x	-12.5x	-4.32x	24.1x	10.5x	-	6.26x	5.21x
PBR	0.63x	0.47x	0.48x	-	-	-	-	-
PEG	-	0x	-0x	-0x	0x	-	-	0.3x
Capitalization / Revenue	2.25x	1.82x	1.76x	2.63x	2.29x	3.61x	2.08x	1.85x
EV / Revenue	2.29x	1.83x	2.01x	2.73x	2.34x	3.8x	1.92x	1.33x
EV / EBITDA	4.47x	3.94x	5.64x	6.07x	4.56x	8.14x	3.28x	2.12x
EV / EBIT	8.41x	7.36x	25.6x	14.6x	7.29x	9.06x	3.17x	-
EV / FCF	10x	20.5x	-22.2x	-99.3x	455x	-25.3x	7.16x	3.69x
FCF Yield	9.96%	4.88%	-4.5%	-1.01%	0.22%	-3.95%	14%	27.1%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.6	-0.75	-1.93	0.54	1.41	-	4.955	5.96
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,027	940.9	872	1,008	1,323	1,727	3,002	3,371
EBITDA ¹	526.7	436.3	310.8	453.1	679.7	806.6	1,756	2,114
EBIT ¹	280.1	233.4	68.4	188.8	424.7	724.1	1,816	-
Net income ¹	104.5	-136	-353.8	104.6	289.1	379.8	1,039	1,208
Net Debt ¹	49.17	8.436	214.7	95.59	63.32	333.2	-476.6	-1,753
Reference price ²	13.24	9.37	8.34	13.02	14.86	31.02	31.02	31.02
Nbr of stocks (in thousands)	174,234	182,391	184,416	203,706	204,147	200,804	-	-
Announcement Date	2/25/21	2/24/22	2/23/23	2/22/24	2/20/25	-	-	-

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	-	3.8x	8.14x	-.--%	6.23B
NEWMONT CORPORATION	12.74x	4.43x	7.47x	1.11%	97.79B
AGNICO EAGLE MINES LIMITED	20.74x	7.04x	10.35x	0.86%	84.76B
BARRICK MINING CORPORATION	18.27x	4.24x	6.94x	1.39%	69.13B
WHEATON PRECIOUS METALS CORP.	37.88x	22.96x	28.21x	0.61%	48.98B
ANGLOGOLD ASHANTI PLC	14.73x	4.21x	6.54x	3.59%	41.63B
KINROSS GOLD CORPORATION	15.67x	4.51x	7.4x	0.45%	32.85B
NORTHERN STAR RESOURCES LIMITED	17.15x	4.41x	7.91x	2.05%	24.96B
LUNDIN GOLD INC.	24.3x	10.31x	14.72x	3.57%	18.83B
ROYAL GOLD, INC.	25.41x	17.15x	20.77x	0.87%	17.02B
Average	20.77x	8.31x	11.84x	1.45%	44.22B
Weighted average by Cap.	19.65x	7.67x	11.00x	1.37%