ELD.TO
Eldorado Gold Corp
Price:  
24.11 
CAD
Volume:  
84,668.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ELD.TO Intrinsic Value

40.00 %
Upside

As of 2024-10-13, the Intrinsic Value of Eldorado Gold Corp (ELD.TO) is 33.75 CAD. This ELD.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.11 CAD, the upside of Eldorado Gold Corp is 40.00%.

The range of the Intrinsic Value is 22.54 - 68.18 CAD

24.11 CAD
Stock Price
33.75 CAD
Intrinsic Value
Intrinsic Value Details

ELD.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 22.54 - 68.18 33.75 40.0%
DCF (Growth 10y) 35.52 - 103.41 52.29 116.9%
DCF (EBITDA 5y) 24.14 - 40.15 31.71 31.5%
DCF (EBITDA 10y) 33.72 - 56.46 44.05 82.7%
Fair Value 5.83 - 5.83 5.83 -75.81%
P/E 16.65 - 25.82 21.33 -11.5%
EV/EBITDA 15.88 - 30.23 23.41 -2.9%
EPV 2.90 - 4.20 3.55 -85.3%
DDM - Stable 11.44 - 37.53 24.49 1.6%
DDM - Multi 23.06 - 59.24 33.25 37.9%

ELD.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,936.79
Beta 1.27
Outstanding shares (mil) 204.76
Enterprise Value (mil) 5,169.13
Market risk premium 5.10%
Cost of Equity 8.97%
Cost of Debt 5.23%
WACC 8.18%