ELD.TO
Eldorado Gold Corp
Price:  
38.90 
CAD
Volume:  
316,307.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ELD.TO Intrinsic Value

-9.60 %
Upside

What is the intrinsic value of ELD.TO?

As of 2025-09-17, the Intrinsic Value of Eldorado Gold Corp (ELD.TO) is 35.15 CAD. This ELD.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 38.90 CAD, the upside of Eldorado Gold Corp is -9.60%.

The range of the Intrinsic Value is 25.33 - 54.97 CAD

Is ELD.TO undervalued or overvalued?

Based on its market price of 38.90 CAD and our intrinsic valuation, Eldorado Gold Corp (ELD.TO) is overvalued by 9.60%.

38.90 CAD
Stock Price
35.15 CAD
Intrinsic Value
Intrinsic Value Details

ELD.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 25.33 - 54.97 35.15 -9.6%
DCF (Growth 10y) 44.92 - 92.90 60.92 56.6%
DCF (EBITDA 5y) 63.61 - 83.73 71.22 83.1%
DCF (EBITDA 10y) 78.91 - 113.79 92.72 138.4%
Fair Value 13.98 - 13.98 13.98 -64.05%
P/E 38.31 - 73.30 61.84 59.0%
EV/EBITDA 32.42 - 60.06 45.50 17.0%
EPV (3.79) - (2.79) (3.29) -108.5%
DDM - Stable 17.95 - 44.80 31.37 -19.3%
DDM - Multi 30.04 - 59.79 40.15 3.2%

ELD.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,904.48
Beta 0.97
Outstanding shares (mil) 203.20
Enterprise Value (mil) 9,217.08
Market risk premium 5.10%
Cost of Equity 10.26%
Cost of Debt 4.51%
WACC 9.29%