US · EGO
Eldorado Gold Corporation
- Sector
- Basic Materials · Gold
- Headquarters
- Vancouver, BC V6C 2B5
- Website
- eldoradogold.com
Price · as of 2025-12-31
$29.86
Market cap 9.22B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $56.19 | +88.18% |
| Intrinsic Value(DCF) | $18.53 | -37.94% |
| Graham-Dodd Method(GD) | $33.30 | +11.51% |
| Graham Formula(GF) | $117.94 | +294.98% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $68.97 | $52.64 | $0.00 | $32.42 | $131.12 |
| 2012 | $46.68 | $33.42 | $2.98 | $37.87 | $27.34 |
| 2013 | $33.86 | $13.54 | $0.00 | $1.08 | $0.00 |
| 2014 | $23.99 | $15.19 | $8.90 | $35.35 | $2.40 |
| 2015 | $16.78 | $6.71 | $0.00 | $0.00 | $110.04 |
| 2016 | $14.88 | $21.15 | $11.76 | $12.29 | $94.86 |
| 2017 | $5.54 | $9.71 | $10.48 | $22.20 | $0.07 |
| 2018 | $4.45 | $4.39 | $0.09 | $8.72 | $0.00 |
| 2019 | $9.37 | $12.62 | $0.00 | $23.45 | $20.72 |
| 2020 | $11.45 | $24.30 | $0.14 | $24.25 | $52.41 |
| 2021 | $11.38 | $17.65 | $0.28 | $15.52 | $0.00 |
| 2022 | $9.10 | $16.80 | $0.03 | $7.32 | $0.00 |
| 2023 | $12.19 | $18.91 | $0.05 | $20.38 | $12.65 |
| 2024 | $14.45 | $28.64 | $2.43 | $25.73 | $53.55 |
| 2025 | $46.33 | $56.19 | $0.17 | $33.30 | $117.94 |
AI valuation
Our deep-learning model estimates Eldorado Gold Corporation's (EGO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $56.19
- Current price
- $29.86
- AI upside
- +88.18%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$18.53
-37.94% upside
Graham-Dodd
$33.30
+11.51% upside
Graham Formula
$117.94
+294.98% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| EGO | Eldorado Gold Corporation | $29.86 | 9.22B | +88% | -38% | +12% | +295% | 17.78 | 2.20 | 5.08 | 9.47 | 22.79 | 2.25 | 44.87% | 41.47% | 27.89% | 12.95% | 17.25% | 8.43% | 0.30 | 27.26 | 1.83 | 1.46 | 0.41 | 7801.00% | 3993.00% | -88642.00% | -2.08% | 0.87 | -4.58% | 0.00% | 0.00% | 2.32% | 12.81 | -50.33 | 5.31 | 2.76 |
| AXTA | Axalta Coating Systems Lt… | $33.41 | 7.13B | +32% | -59% | -66% | -72% | 18.62 | 3.00 | 1.38 | 9.49 | — | -11.81 | 32.52% | 14.36% | 7.39% | 17.75% | 10.29% | 5.09% | 1.45 | 4.18 | 2.06 | 1.41 | 2.65 | -225.00% | -301.00% | 390.00% | 6.44% | 0.47 | 9.13% | 0.00% | 0.00% | 5.13% | 13.29 | 21.57 | 1.91 | 2.41 |
| BCPC | Balchem Corporation | $181.43 | 5.88B | -33% | -59% | -87% | -57% | 38.59 | 4.75 | 5.76 | 23.94 | 184.94 | 21.51 | 35.74% | 21.05% | 14.93% | 12.86% | 12.66% | 9.43% | 0.15 | 21.37 | 2.07 | 1.24 | 0.46 | 2087.00% | 875.00% | 4798.00% | 3.62% | 1.23 | 16.14% | 0.47% | 18.30% | 2.96% | 27.90 | 28.13 | 5.87 | 10.05 |
| BVN | Compañía de Minas Buenave… | $43.67 | 11.09B | -33% | -87% | -54% | +69% | 8.28 | 0.99 | 2.89 | 5.82 | 0.43 | 1.00 | 48.77% | 38.60% | 34.88% | 12.62% | 9.22% | 8.43% | 0.18 | 9.58 | 1.75 | 1.54 | 0.25 | 193325.00% | 4015.00% | -137452.00% | 4.44% | 1.01 | 4.22% | 0.55% | 4.60% | 10.68% | 7.83 | 23.53 | 3.02 | 2.57 |
| HL | Hecla Mining Company | $24.91 | 16.7B | +56% | -40% | -75% | +17% | 49.91 | 6.20 | 11.28 | 22.73 | 6.52 | 6.20 | 41.12% | 37.46% | 22.61% | 13.89% | 13.89% | 9.52% | 0.12 | 12.82 | 2.72 | 2.11 | 0.08 | 76572.00% | 5303.00% | 809680.00% | 1.93% | 2.43 | 12.04% | 0.06% | 3.20% | 2.98% | 30.12 | 51.75 | 11.28 | 9.01 |
| IAG | IAMGOLD Corporation | $24.57 | 14.58B | +78% | -61% | -46% | +295% | 20.63 | 3.33 | 4.80 | 9.19 | — | 3.33 | 41.22% | 38.91% | 23.29% | 17.98% | 19.51% | 11.55% | 0.20 | 10.38 | 1.75 | 0.94 | 0.27 | -2267.00% | 7776.00% | -65460.00% | 5.53% | 2.07 | 17.65% | 0.00% | 0.00% | 3.14% | 12.72 | 18.62 | 4.95 | 5.30 |
| OR | OR Royalties Inc. | $47.39 | 8.89B | -17% | -60% | -79% | +146% | 43.52 | 6.38 | 32.34 | 36.94 | 3.73 | 6.77 | 83.38% | 72.92% | 74.30% | 18.27% | 16.03% | 16.28% | 0.01 | 45.20 | 4.53 | 4.45 | -0.55 | 116667.00% | 10258.00% | 23697.00% | 2.33% | 7.67 | 19.38% | 0.39% | 16.90% | 2.57% | 43.70 | 42.35 | 31.87 | 38.88 |
| SSRM | SSR Mining Inc. | $32.19 | 6.55B | +200% | +40% | -15% | +343% | 16.08 | 1.85 | 3.91 | 9.19 | — | 1.85 | 35.73% | 28.86% | 24.28% | 12.19% | 12.29% | 7.14% | 0.12 | 32.26 | 2.08 | 1.15 | -0.18 | -24341.00% | 6655.00% | -33778.00% | 3.80% | 0.78 | 7.72% | 0.00% | 0.00% | 1.24% | 13.19 | 25.67 | 3.81 | 2.97 |
| UFPI | UFP Industries, Inc. | $102.91 | 6B | -29% | -61% | -45% | -84% | 20.26 | 1.94 | 0.94 | 9.48 | — | 2.30 | 16.77% | 5.81% | 4.66% | 9.35% | 11.70% | 7.21% | 0.07 | — | 4.59 | 2.90 | -1.26 | -2614.00% | -499.00% | -3264.00% | 4.63% | 1.10 | 11.68% | 1.38% | 27.90% | 8.63% | 14.28 | 18.97 | 0.83 | 6.24 |
About Eldorado Gold Corporation
Eldorado Gold Corporation, together with its subsidiaries, engages in the mining, exploration, development, and sale of mineral products primarily in Turkey, Canada, Greece, and Romania. The company primarily produces gold, as well as silver, lead, and zinc. It holds a 100% interest in the Kisladag and Efemcukuru gold mines located in western Turkey; 100% interest in Lamaque gold mines located in Canada; and Olympias, Stratoni, Skouries, Perama Hill, and Sapes gold mines located in Greece, as well as the 80.5% interest in Certej development projects located in Romania. The company was formerly known as Eldorado Corporation Ltd. and changed its name to Eldorado Gold Corporation in April 1996. Eldorado Gold Corporation was incorporated in 1992 and is headquartered in Vancouver, Canada.
- CEO
- George Raymond Burns
- Employees
- 5.8K
- Beta
- 1.29
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($18.53 ÷ $29.86) − 1 = -37.94% (DCF, example).