As of 2024-12-11, the Intrinsic Value of Eldorado Gold Corp (ELD.TO) is 26.76 CAD. This ELD.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.43 CAD, the upside of Eldorado Gold Corp is 14.20%.

The range of the Intrinsic Value is 18.89 - 46.25 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	18.89 - 46.25	26.76	14.2%
DCF (Growth 10y)	30.38 - 72.48	42.57	81.7%
DCF (EBITDA 5y)	22.00 - 36.93	27.89	19.0%
DCF (EBITDA 10y)	31.58 - 54.02	40.34	72.2%
Fair Value	9.55 - 9.55	9.55	-59.23%
P/E	18.20 - 31.63	22.57	-3.7%
EV/EBITDA	16.34 - 32.49	24.05	2.6%
EPV	2.74 - 4.21	3.47	-85.2%
DDM - Stable	14.98 - 42.61	28.79	22.9%
DDM - Multi	18.86 - 42.20	26.13	11.5%