investorscraft@gmail.com

Intrinsic ValueEldorado Gold Corporation (ELD.TO)

Previous Close$38.90
Intrinsic Value
Upside potential
Previous Close
$38.90

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Eldorado Gold Corporation operates as a mid-tier gold producer with a diversified portfolio of mining assets across Turkey, Canada, Greece, and Romania. The company's core revenue model is driven by gold production, supplemented by silver, lead, and zinc by-products. Its key operational mines include Kisladag and Efemcukuru in Turkey, Lamaque in Canada, and Olympias in Greece, with additional development projects like Skouries and Certej enhancing long-term growth potential. Eldorado positions itself as a geographically diversified player in the gold mining sector, leveraging operational efficiency and exploration upside to mitigate jurisdictional risks. The company focuses on cost discipline and sustainable mining practices, which strengthens its competitive positioning in an industry sensitive to commodity price volatility. With a balanced mix of producing and development-stage assets, Eldorado aims to deliver stable cash flows while advancing its pipeline to sustain production growth over the next decade.

Revenue Profitability And Efficiency

In FY 2024, Eldorado reported revenue of CAD 1.32 billion, reflecting its operational scale in gold production. Net income stood at CAD 289.1 million, translating to a diluted EPS of CAD 1.46, demonstrating profitability despite capital-intensive operations. Operating cash flow of CAD 645.2 million underscores efficient cash generation, though capital expenditures of CAD 599.2 million highlight ongoing investments in mine development and sustaining activities.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by stable production from its core mines, with operational cash flow covering capital expenditures. Eldorado maintains a disciplined approach to capital allocation, balancing growth investments with financial prudence. The absence of dividends allows reinvestment into high-return projects, such as Skouries, which is expected to enhance future production and margins.

Balance Sheet And Financial Health

Eldorado’s balance sheet remains robust, with CAD 856.8 million in cash and equivalents against total debt of CAD 937.7 million, indicating manageable leverage. The liquidity position provides flexibility to fund growth initiatives and navigate commodity price fluctuations, while the debt profile reflects prudent financial management in a cyclical industry.

Growth Trends And Dividend Policy

Eldorado focuses on organic growth through mine development and exploration, with Skouries and Certej projects pivotal to long-term output. The company does not currently pay dividends, prioritizing reinvestment to expand production and reserve life. This strategy aligns with its goal of delivering sustainable value through disciplined capital deployment rather than near-term shareholder returns.

Valuation And Market Expectations

With a market cap of CAD 5.59 billion and a beta of 0.78, Eldorado is valued as a mid-tier gold producer with moderate volatility relative to the broader market. Investors likely price in operational execution and growth potential, particularly from its Greek assets, while balancing geopolitical and commodity risks inherent in the sector.

Strategic Advantages And Outlook

Eldorado’s strategic advantages include geographic diversification, a pipeline of development projects, and a focus on cost efficiency. The outlook hinges on successful project delivery, particularly Skouries, and stable gold prices. The company is well-positioned to capitalize on favorable gold market conditions while managing operational and jurisdictional risks through its balanced asset base.

Sources

Company filings, Toronto Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount