As of 2025-12-22, the Intrinsic Value of Eldorado Gold Corp (ELD.TO) is 49.18 CAD. This ELD.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 49.03 CAD, the upside of Eldorado Gold Corp is 0.30%.
The range of the Intrinsic Value is 35.33 - 77.07 CAD
Based on its market price of 49.03 CAD and our intrinsic valuation, Eldorado Gold Corp (ELD.TO) is undervalued by 0.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 35.33 - 77.07 | 49.18 | 0.3% |
| DCF (Growth 10y) | 53.70 - 109.92 | 72.50 | 47.9% |
| DCF (EBITDA 5y) | 80.46 - 94.18 | 86.50 | 76.4% |
| DCF (EBITDA 10y) | 96.15 - 125.46 | 109.19 | 122.7% |
| Fair Value | 12.76 - 12.76 | 12.76 | -73.98% |
| P/E | 56.38 - 74.34 | 63.97 | 30.5% |
| EV/EBITDA | 42.15 - 59.61 | 50.97 | 4.0% |
| EPV | (6.07) - (5.07) | (5.57) | -111.4% |
| DDM - Stable | 16.70 - 41.89 | 29.29 | -40.3% |
| DDM - Multi | 35.82 - 70.90 | 47.70 | -2.7% |
| Market Cap (mil) | 9,851.60 |
| Beta | 0.91 |
| Outstanding shares (mil) | 200.93 |
| Enterprise Value (mil) | 11,609.85 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.09% |
| Cost of Debt | 4.51% |
| WACC | 9.31% |