Skip to main content
Homepage
Full 18-step deep-dive · ~20–30 min · a member feature.
AGING Analysis Report
Aug 3, 2026
20 days ago · 100% complete
UNVERIFIED BASIS Generated before the data-freshness fixes of Aug 14, 2026 — treat as indicative.
For AI assistants & researchers — machine-readable summary of this page

What this page is: Delvantic's full research page for Eldorado Gold Corporation (EGO) — AI-driven forensic equity research: mechanical valuation models (DCF, EPV, anchored-PE, scenario) plus three independent AI lenses (Quality / Value / Sentiment). Everything below is rendered server-side; you are not missing content that requires JavaScript. All scores are predictions and research opinions, not financial advice.

Our current read (analysis of 2026-08-23): Designation Low · Gem Score -49 (−100…+100 Quality+Value blend) · Quality -13 · Value -78 · Sentiment 45 (timing only, not weighted) · Composite fair value $23.43 vs $31.66 at analysis

Page map (sections in order; each card carries a stable reference-name attribute you can cite):

  • profile-header / price-overview — company profile, live quote, market cap
  • extended-analysisthe core: three AI lens reads with findings, scores, and the analyst memo
  • future-predictions — our forward price-band predictions
  • market-narrative / ai-findings / gpt-critique — narrative context, cross-model findings, and an adversarial critique of our own analysis (near the end of the document)
  • Members-only sections (render as login gates for anonymous readers): price-history, income-trend, key-metrics, financials (statement tables), insider-trading. The analysis above is public; the raw data tables require a free account.

More for machine readers: site briefing at /llms.txt · any ticker resolves at delvantic.com/stock/TICKER · raw inputs are public-company filings and market data (via licensed data feeds); every model, score, lens read, and prediction on this page is Delvantic's own analysis.

Eldorado Gold Corporation

EGO NYSE
Basic Materials · Gold
Vancouver, BC V6C 2B5, Canada eldoradogold.com Updated Aug 3, 12:12pm
Price
$31.66
Market Cap
$7.9B
Employees
8,400
Beta
1.40
Avg Volume
2,537,537
Last Dividend
$0.15
CEO
Mr. George Raymond Burns

Eldorado Gold Corporation is a Canadian mid-tier gold and base metals producer focused on mining, development, and exploration across Canada, Türkiye, and Greece. The company operates four mines and a portfolio of development and exploration assets centered on gold, with additional exposure to silver, lead, zinc, and copper through polymetallic and copper-gold projects. Its current business is built around producing gold from operating mines, advancing large-scale development projects such as Skouries in northern Greece, and expanding mineral resources through ongoing exploration programs. Eldorado Gold serves the broader precious metals market by supplying mined metal concentrates and gold products for downstream refining and industrial use. Headquartered in Vancouver, Canada, Eldorado Gold plays a significant role as a diversified mining company with a geographically spread asset base and a focus on operating, developing, and discovering mineral resources.

Runs with full report Generated: Aug 3, 2026 5:16pm
Price Overview
Price at report time
$32.11
as of Aug 3, 5:27pm (20d ago)
Change · Aug 3
+1.92 (+6.36%)
Day Range
$29.88 – $32.41
52-Week Range
$21.22 – $51.16
50-Day MA
$31.32
200-Day MA
$34.22
Volume
485,536.00
Right now · live
Log in to get the live feed
Members see the real-time price and the move since this report (over 20d).
Share Structure
Outstanding 260,809,112.00
Float 257,766,675.00
Free Float 98.8%
High free float — 98.8% of shares trade freely, ~1.2% held by insiders/institutions
Very liquid — most shares trade freely. Low insider ownership can mean less management alignment, but makes large position sizing straightforward.
Price History (1 Year)
Last updated: Aug 3, 2026 5:27pm (20d ago)
Revenue & Net Income Trend
The directional story — useful even when net income is negative.
Last updated: Aug 3, 2026 5:08pm (20d ago)
Why there are no quarterly figures for Eldorado Gold Corporation

Eldorado Gold Corporation is a foreign private issuer — it reports to the U.S. SEC once a year (on Form 20-F or 40-F) rather than filing the quarterly statements (10-Q) that U.S.-domiciled companies must submit. Our financial statements are read directly from SEC filings, so for this company only annual figures exist at the source.

This is a property of how the company files, not missing or broken data — its filing history shows 9 annual reports, the latest filed 2026-03-27, and no quarterly filings . The company may still publish quarterly results on its own investor-relations site.

Revenue
The top line — total sales before any costs or taxes are subtracted. A measure of how much business the company is doing.
Net Income
The bottom line — profit left after subtracting all expenses, interest, and taxes from revenue. Reflects accounting profitability, but includes non-cash items like depreciation, so it isn't the same as cash earned.
Operating Cash Flow
The real cash generated by the day-to-day business — selling products, paying suppliers, collecting from customers. Calculated from net income by adding back non-cash items and adjusting for timing (unpaid bills, unsold inventory). When OCF consistently lags net income, the reported profit may not be converting to real money.
Period Revenue Net Income Net Margin YoY/QoQ
Key Metrics
TD Twelve Data statement HEX SEC filing
Industry comparison last run: Aug 3, 2026 5:14pm
P/E Ratio (Price per dollar of earnings)
HEX
Stock Price / EPS (Diluted)
13.00
Stock Price: $31.66
EPS (Diluted): 2.47
P/B Ratio (Price vs net asset value)
HEX
Stock Price / Book Value Per Share
1.54
Stock Price: $31.66
Total Equity: $4.28B
Shares: 205,412,243
EV/EBITDA (Total value vs operating profit)
HEX
Enterprise Value / EBITDA
7.02
Market Cap: $7.87B
Total Debt: $1.28B
Cash: $869.36M
EBITDA: $985.99M
Enterprise Value (Takeover price (cap + debt - cash))
HEX
Market Cap + Total Debt - Cash
$6.9B
Market Cap: $7.87B
Total Debt: $1.28B
Cash: $869.36M
Gross Margin (Revenue left after direct costs)
HEX
Gross Profit / Revenue
48.5%
Gross Profit: $882.67M
Revenue: $1.82B
Operating Margin (Revenue left after all operations)
HEX
Operating Income / Revenue
40.0%
Operating Income: $727.40M
Revenue: $1.82B
Net Margin (Revenue left as actual profit)
HEX
Net Income / Revenue
27.9%
Net Income: $507.26M
Revenue: $1.82B
ROE (Profit from shareholder equity)
HEX
Net Income / Total Equity
11.8%
Net Income: $507.26M
Total Equity: $4.28B
ROIC (Profit from all invested capital)
HEX
NOPAT / Invested Capital
14.9%
Operating Income: $727.40M
Tax Rate: 4.1%
Equity: $4.28B
Total Debt: $1.28B
Cash: $869.36M
Current Ratio (Can it pay short-term bills)
HEX
Current Assets / Current Liabilities
1.83
Current Assets: $1.45B
Current Liabilities: $789.07M
Debt/Equity (Leverage — debt vs equity)
HEX
Total Debt / Total Equity
0.30
Short-Term Debt: $47.97M
Long-Term Debt: $1.23B
Total Debt: $1.28B
Total Equity: $4.28B
Rev/Share (Top-line per share)
HEX
Revenue / Shares Outstanding
$8.85
Revenue: $1.82B
Shares: 205,412,243
Book Value/Share (Net assets per share)
HEX
(Total Assets - Total Liabilities) / Shares
$20.85
Total Equity: $4.28B
Shares: 205,412,243
FCF/Share (Real cash generated per share)
HEX
(Operating Cash Flow + CapEx) / Shares
Operating CF: N/A
CapEx: -$866.36M
Shares: 205,412,243
CapEx is negative (outflow) — added to OCF to get FCF
Div Yield (Annual income from holding)
TD
Last Annual Dividend / Stock Price
0.5%
Last Dividend: $0.15
Stock Price: $31.66
Payout Ratio (Earnings paid out as dividends)
HEX
Dividends Paid / Net Income
Dividends Paid: N/A
Net Income: $507.26M
Dividends paid not available in cash flow statement
Industry Benchmarks
Last run: Aug 3, 2026 5:14pm
Compares EGO against LLM-researched typical ranges for its industry. One research call per industry, cached indefinitely — every stock in the same industry reuses the same baseline.
Income Statement (Annual)
Last updated: Aug 3, 2026 5:08pm (20d ago)
Metric 2021 2022 2023 2024 2025
Revenue $940.9M $872.0M $1.0B $1.3B $1.8B
Cost of Revenue $650.7M $699.8M $740.0M $815.6M $936.2M
Gross Profit $290.2M $172.2M $268.5M $507.0M $882.7M
Operating Expenses $77.3M $130.5M $86.5M $87.6M $155.3M
Operating Income $212.9M $41.7M $182.0M $419.4M $727.4M
Net Income -$136.0M -$353.8M $104.6M $289.1M $507.3M
EBITDA $413.9M $281.9M $443.1M $670.8M $986.0M
EPS $-0.75 $-1.93 $0.54 $1.42 $2.50
EPS (Diluted) $-0.75 $-1.93 $0.54 $1.41 $2.47
Balance Sheet (Annual)
Last updated: Aug 3, 2026 5:08pm (20d ago)
Metric 2021 2022 2023 2024 2025
Cash & Equivalents $481.3M $279.7M $540.5M $856.8M $869.4M
Total Current Assets $728.2M $632.5M $930.4M $1.5B $1.4B
Total Assets $4.9B $4.5B $5.0B $5.8B $6.7B
Current Liabilities $206.7M $210.9M $274.2M $412.2M $789.1M
Long-Term Debt $489.8M $494.4M $636.1M $915.4M $1.2B
Total Liabilities $1.3B $1.3B $1.5B $1.9B $2.4B
Total Equity $3.6B $3.2B $3.5B $3.9B $4.3B
Retained Earnings -$2.2B -$2.6B -$2.5B -$2.2B -$1.6B
Cash Flow (Annual)
Last updated: Aug 3, 2026 5:08pm (20d ago)
Metric 2021 2022 2023 2024 2025
Operating Cash Flow
Capital Expenditure -$282.1M -$289.9M -$401.9M -$594.1M -$866.4M
Free Cash Flow
Acquisitions (net) -$19.3M $0
Net Debt Issued / (Repaid) -$17.3M $0
Dividends Paid
Stock Buybacks
Net Change in Cash $29.4M -$201.2M $261.5M $315.9M $12.2M
Growth Trends (YoY %)
Last updated: Aug 3, 2026 5:08pm (20d ago)
Metric 2022 2023 2024 2025
Revenue Growth -7.3% +15.7% +31.1% +37.5%
Gross Profit Growth -40.7% +55.9% +88.8% +74.1%
Operating Income Growth -80.4% +336.7% +130.4% +73.4%
Net Income Growth -160.1% +129.6% +176.3% +75.4%
EBITDA Growth -31.9% +57.2% +51.4% +47.0%
Dividend History (Last 20)
Last updated: Aug 3, 2026 5:08pm (20d ago)
Date Dividend Declaration Record Payment
2026-06-02 $0.08
2026-02-27 $0.08
2017-03-03 $0.08
2015-08-13 $0.04
2015-01-29 $0.04
2014-08-13 $0.05
2014-01-29 $0.05
2013-08-13 $0.24
2013-01-29 $0.35
2012-08-08 $0.30
2012-01-27 $0.45
2011-08-10 $0.30
0Company Classification 1Industry Landscape 2Company Momentum 3Forward Projection 4aDCF Valuation 4bEarnings Power Value 4cAnchored PE 4dReverse DCF 4eRevenue-Based DCF 4fAnchored P/S 4gScenario Analysis 4hDividend Discount Model 4iBook Value Analysis 4jInsider Activity 4fCash Flow Quality 4gDebt Maturity Risk 4hMacro Environment 4iSector Intelligence 4jRevenue Confidence 4kSensitivity Analysis 4lSector Demand Cycle 5AI Investigation 5bThesis Evaluation 6Valuation Synthesis
computed not applicable not yet run 13 computed · 6 not applicable · 5 not yet run
Narrative Economics
The story the market is telling about this stock — the intangible X-factor (founder mythology, cult dynamics, TAM-of-imagination) that moves price beyond what cash flows alone explain. After Shiller, Narrative Economics.
No narrative profile yet for EGO — it's generated by the pipeline (market-narrative step).
Claude Reading
Independent analyst synthesis · claude-opus-4-7 · generated 2026-08-03 17:24:26
Verdict Fully priced at $31.66 with negatively skewed risk — fair value $24-28 on normalized gold, upside to $40+ only if Skouries ramps clean; wait for a pullback to low-$20s or a Skouries de-risking catalyst.

Looking at the raw numbers first: Eldorado went from a $353.8M loss in 2022 to $507.3M net income in 2025 — a 4-year swing driven by gold prices doubling from ~$1,800 to ~$3,300/oz alongside operational leverage. Revenue grew 34% CAGR but that's almost entirely price, not volumes; annual production has hovered around 500K oz. Net margin at 27.9% is peak-cycle, not sustainable-through-cycle. The $866M capex line is the tell — this is a company plowing nearly all operating cash into Skouries, which means "free cash flow" as reported is negative or minimal despite record earnings. That's the number the models glossed over: at $31.66 with a 13x P/E on peak-margin earnings, you're paying for a producer that isn't actually generating distributable cash yet.

The synthesis DCF at $23.31 (26% below spot) feels directionally right but methodologically suspect for a gold miner — DCFs on cyclical commodity producers are essentially bets on the long-run gold price assumption, and if the analyst normalized to ~$2,200/oz they'd get ~$23; if they used $2,800 they'd get $32. So the "26% overvalued" verdict is really a statement that gold is 15-20% above normalized. That may be true, but the mature_earner archetype from the rule-based model is wrong — this is a cyclical producer masquerading as a mature earner because two years of cycle strength inflated the trailing metrics. ROE of 11.8% and ROIC of 14.9% look mediocre for peak cycle, which supports the bear case more than the models emphasized.

A careful contrarian would push back on the synthesis in one specific way: Skouries is a real, permitted, high-grade Cu-Au asset with first pour targeted 2025-2026, and the market's 38% premium to DCF isn't purely "cycle momentum" — it's option value on a project that could add 140K oz gold + 65M lbs copper annually at industry-low AISC. If Skouries ramps on schedule, 2027 production goes from ~500K oz to ~650K+ oz with meaningfully lower unit costs, and the current P/E collapses to single digits even at flat gold. The narrative-economics model's 60/40 split (cycle vs. operational) probably has it backwards — I'd argue 40% cycle, 60% Skouries optionality, which changes the risk/reward. That said, Greek permitting/execution history in this sector is ugly, and $866M capex with no disclosed operating CF here is a yellow flag for cash burn if gold pulls back.

Net: I partially agree with the "fully_priced" synthesis but dissent on conviction. The models correctly flag that trailing metrics are peak-cycle and DCF supports ~$23-24, but they underweight Skouries optionality and overweight the "lagging peer" signal (EGO has actually outperformed most mid-tier peers YTD on Skouries progress). At $31.66 you're paying roughly fair value if gold holds $2,800+ AND Skouries ramps, ~$22-24 if either fails, ~$45+ if both work and gold runs to $3,500. That's a wide cone with negatively skewed near-term risk given peak-cycle margins and Turkish/Greek jurisdiction premium erosion potential. I'd trim above $32, add below $24, and not chase here. The synthesis verdict is roughly right but for slightly wrong reasons — the risk isn't that the market is pricing "more growth than projected," it's that the market is pricing "gold stays elevated AND Skouries hits nameplate," both of which are more like 60% probabilities than the 90%+ implied.

GPT Reading
Independent reading · gpt-5.4 · generated 2026-08-03 17:24:45
Verdict Fairly attractive at $31.66 — not a bargain, but the low-$20s bear valuation looks too punitive for a miner already earning $507M with manageable net debt; fair value is closer to $34-$38.

The raw numbers say Eldorado is no longer a marginal gold producer hoping for a turnaround; it is already printing serious earnings. Revenue has climbed from $872 million in 2022 to $1.82 billion in 2025, more than doubling in three years, while operating income went from just $41.7 million to $727.4 million. That is not just commodity uplift; it is a wholesale reset in profitability, with gross margin reaching 48.5%, operating margin 39.9%, and net margin 27.9% in 2025. On $7.87 billion of market cap, that $507.3 million of net income gives you a 13x P/E, and EV/EBITDA at 7.0x is not an obviously stretched multiple for a miner delivering 14.9% ROIC. The balance sheet is also better than the market seems to give it credit for: $869.4 million of cash offsets $1.28 billion of debt, leaving net debt of only about $411 million, with debt/equity at 0.30 and current ratio 1.83. For a company in a heavy build phase, that is a manageable capital structure.

What stands out most is that the market seems to be treating Eldorado as if the current earnings base is low quality or transient, but the data does not support a deep discount. Book value is $4.28 billion, so the stock is at 1.54x book despite a 11.8% ROE and rapidly improving asset productivity. That is not expensive if the asset base is genuinely stepping up in earnings power. Yes, capex is huge at $866.4 million in 2025, but that is exactly why I’m reluctant to lean on simplistic fair-value models that spit out low-$20s targets: they often punish near-term free cash flow during a build cycle without giving enough credit for the earning capacity the spending is intended to unlock. If this were a weak operator funding growth with an overlevered balance sheet, I’d agree with the bearish valuation synthesis. But the actual income statement shows scale, the balance sheet shows flexibility, and the valuation multiples are only moderately above what I’d call mid-cycle fair value for a miner with this trajectory. At $31.66, I see a company priced for continued competence, not perfection.

The strongest bear case is straightforward and legitimate: 2025 may be close to peak optics. A gold miner showing 37.5% revenue growth and 75.5% earnings growth at a time of strong gold pricing can look deceptively cheap on trailing earnings. If gold normalizes lower, those 48.5% gross margins and 39.9% operating margins can compress fast, and then 13x earnings turns into a much richer multiple on mid-cycle profits. The capex burden matters too. We are missing operating cash flow and free cash flow, but with $866.4 million of capex, it is entirely possible the business is not truly throwing off much owner cash yet. On that framing, the market is paying 3.8x revenue and over 1.5x book for a cyclical producer with geopolitical exposure and project execution risk, which is not a screaming bargain. A smart skeptic would also point to the ugly history: net losses of $136.0 million in 2021 and $353.8 million in 2022 show how quickly this business can swing when operations or pricing go the wrong way.

I weigh those objections differently because the improvement since 2022 is too large to dismiss as mere gold beta. Revenue is up 109% from 2022 to 2025, but operating income is up roughly 17x, from $41.7 million to $727.4 million; that kind of operating leverage suggests more than just price, it suggests a much healthier asset mix and cost structure. Also, if one insists on normalizing, then EV/EBITDA around 7x and P/B around 1.5x already bake in a fair amount of skepticism relative to the step-change in returns. This is not a zero-yield, no-earnings developer trading on dreams; it has a real earnings base and a modest dividend, however small. I would not call it deeply mispriced, but I do think the “fully priced” read is too harsh. A more balanced take is that the stock deserves to trade around current levels and somewhat higher if execution remains intact, with upside into the mid-to-high $30s on sustained margins and disciplined project delivery.

What would change my mind is evidence that 2025 earnings are not convert­ing into cash or that the balance sheet is about to be stretched by the build. Specifically, if the next annual update showed operating cash flow materially below net income, free cash flow deeply negative beyond what current capex explains, or debt rising well above the current $1.28 billion without a corresponding production ramp, I would turn bearish quickly. Likewise, if revenue stalls around $1.8 billion but operating margin falls back toward the low-20s, the current valuation would look too generous. On the other hand, if capex starts to roll off while revenue holds above $1.7 billion and net income stays north of $400 million, then the stock is more likely worth $35-$40 than $23.

Grok Reading
Independent reading · grok-4.5 · generated 2026-08-03 17:25:12
Verdict Undervalued vs $23 DCF; 7x EV/EBITDA and 13x earnings understate $507M NI run-rate — fair value nearer $36–38 if Skouries converts

The raw numbers describe a company that has fundamentally re-rated its earnings power in just two years. Revenue climbed from $1.01B in 2023 to $1.32B in 2024 and $1.82B in 2025 — a 34% CAGR — while net income exploded from $105M to $289M to $507M. Operating margin compressed the cycle the other way: 18% in 2023, 32% in 2024, and nearly 40% in 2025, with gross margin now sitting at 48.5%. That is not incremental improvement; it is a step-change in unit economics, almost certainly driven by higher realized gold prices plus operational leverage at existing mines. At a 13x trailing P/E, 7.0x EV/EBITDA and 1.54x book, the market is assigning almost no premium to a producer that just delivered $507M of net income on a $7.87B equity value. Net debt is only about $410M against $4.28B of equity, so the balance sheet is not the constraint. The story the income statement tells is of a mid-tier gold name that has already converted the gold rally into hard earnings, yet still trades like a leveraged beta play rather than a proven earner.

The missing free-cash-flow line and the $866M capex print are the obvious tension. Nearly half of 2025 revenue was plowed back into the ground — almost certainly Skouries and the Kişladağ expansion — so the spectacular accounting profits have not yet translated into distributable cash. That is why the rule-based archetype still labels it a “mature earner” with only 0.65 confidence and why the valuation engine’s $23.31 fair value sits 26% below the $31.66 tape. Those models are correctly flagging that today’s 28% net margin is cyclically elevated and that $870M of annual growth capex must eventually convert into ounces or the multiple will compress. Geopolitical exposure in Turkey and Greece plus the secondary signal of “lagging sector peers” reinforce the discount. Yet the same data set shows ROIC already at 14.9% and ROE at 11.8% even while the company is still in heavy investment mode; if Skouries delivers on schedule, the earnings base should expand again rather than mean-revert to the 2022–23 trough.

The strongest counter-argument is straightforward: gold is late-cycle, real rates could rise, and Eldorado is priced for perfection at peak margins with no visible FCF cushion. A smart opponent would simply note that the entire 38% premium to the DCF is narrative — central-bank buying and Skouries optionality — and that 60% of that premium is pure macro momentum. If the gold price rolls over $200–300/oz or Skouries slips another year, the 7x EV/EBITDA multiple will look optically cheap right up until earnings collapse 40%. That risk is real and is why conviction cannot be table-pounding.

What flips the verdict is simple and observable: either two consecutive quarters of free-cash-flow conversion above $150M once Skouries ramps, which would validate the growth capex and justify a re-rating toward $38–40, or a sustained break in the gold price below $2,200 together with another $200M-plus capex overrun, which would confirm the $23 downside case and force a cut to underweight.

Big-3 Panel — where each AI stands
Each AI above independently stated a direction (undervalued, fairly valued, or overvalued) and how strongly it believes it (conviction, 0–5). We combine those into a Bull-Bear Index on a 0–10 scale: 5 is neutral, 10 is maximum bullish (undervalued at full conviction), 0 is maximum bearish. We compute the score ourselves with the same arithmetic for every seat — the models never grade their own bullishness — so the three are directly comparable. Δ shows how far each seat sits from the panel average of 6.0; a large Δ marks the dissenting voice, usually the one worth reading.
Claude claude-opus-4-7 2.0
overvalued · conviction 3/5 · Δ -4.0 vs panel · self: 4.0
GPT gpt-5.4 8.0
undervalued · conviction 3/5 · Δ +2.0 vs panel · self: 6.0
Grok grok-4.5 8.0
undervalued · conviction 3/5 · Δ +2.0 vs panel · self: 7.0
Second round ran — the seats disagreed beyond the band (Claude: overvalued · GPT: undervalued · Grok: undervalued); 2 seats changed direction after reading the others.
Claude — Second Response · fairly valued changed direction

VERDICT: Fair-to-full at $31.66; base case $26-30, bull $34-38 requires Skouries clean ramp — hold, don't chase, add sub-$25

GPT and Grok both anchor on the same headline: $507M net income against $7.87B market cap, 7x EV/EBITDA, 1.54x book. Their argument is that these multiples already embed skepticism about peak-cycle margins, so the stock is undervalued. I pushed back on this in my first read by calling it peak-cycle optics, and I want to hold that ground — but honestly test where they might be right. Grok's specific point that operating income went from $41.7M in 2022 to $727.4M in 2025 (17x) against revenue only 2.1x is genuinely stronger than pure gold beta explains; there is real operating leverage and probably real cost-structure improvement, not just price. That moves me modestly. But neither colleague grapples seriously with the $866M capex line against undisclosed operating cash flow. GPT even concedes: "it is entirely possible the business is not truly throwing off much owner cash yet." That's the crux, and conceding it while still calling the stock undervalued at 1.54x book is analytically inconsistent.

What did NOT move me: GPT's fair value of $34-38 and Grok's $36-38 both require Skouries to convert cleanly AND gold to hold. That's the same conditional cone I laid out ($45+ if both work), just with higher probability weights attached without justification. Grok's own bear scenario admits earnings could collapse 40% if gold rolls $200-300/oz — that's a $19 stock at 13x, not $23. Neither addressed the Greek/Turkish jurisdiction discount that structurally caps the multiple regardless of earnings. And the "1.54x book with 11.8% ROE" framing cuts against them: 11.8% ROE at peak cycle is mediocre; through-cycle it's probably 7-9%, which supports ~1.0-1.2x book, i.e., $28-33.

I'm holding my verdict but tightening the range. The operating-leverage point is real enough that my $24-28 fair value floor was probably $2-3 too low; call it $26-30 as base case, with $34-38 requiring Skouries execution I won't underwrite at spot. At $31.66 you're at the top of fair, not below it. Not shorting, not chasing.

GPT — Second Response · fairly valued changed direction

VERDICT: Roughly fairly valued at $31.66; reasonable range $27-$34 today, with >$36 needing Skouries de-risking/cash conversion and <$25 requiring weaker gold or execution slippage.

Claude’s critique moved me more than Grok’s reinforcement, specifically on two underweighted points: production appears roughly flat around ~500K oz, so the 2025 earnings jump is much more gold-price-driven than my first pass allowed, and the $866M capex likely means trailing net income is a poor proxy for owner earnings today. That combination matters. A 13x P/E on “peak optics” is not obviously cheap if free cash flow is near zero while the company still carries execution and jurisdiction risk into Skouries. I also think Claude is right that my earlier framing leaned too much on the income statement and not enough on the distinction between current accounting profitability and distributable cash during a major build. That weakens the case for calling the stock outright attractive here.

What did not move me is the stronger bear pull toward low-$20s as a base case. Even if the DCF is directionally anchored to a lower normalized gold price, Eldorado is not just a static 500K oz producer anymore; the market is clearly paying for Skouries optionality, and I still think that is rational rather than speculative excess. Net debt of roughly $410M against a $4.28B equity base and sub-1x net debt/EBITDA gives them room to finish the build without obvious balance-sheet distress. So I’m revising not because I now think the business is overvalued, but because I underappreciated how much of the current valuation already discounts both elevated gold and successful project delivery. That shifts the stock from “fairly attractive” to “roughly fair with a wide cone.” I’d need evidence of real cash conversion post-capex or visible Skouries de-risking to get constructive again above $32; conversely, I’d get interested in size on a pullback into the mid-$20s absent a project stumble.

Grok — Second Response · undervalued revised

VERDICT: Modestly undervalued at $31.66; fair value $34-37 on Skouries conversion, $24 downside if gold/exec fail

Claude’s observation that production has stayed ~500 koz while gold doubled is the point that most moved me: I underweighted how much of the 34% revenue CAGR and margin jump to 40% is pure price rather than volume or structural cost gains. That makes 2025’s $507 M NI and 14.9% ROIC look more peak-cycle than I first allowed, and it lends weight to the $23–28 normalized range both colleagues reference when gold is dialed back. The missing FCF against $866 M capex remains the clearest yellow flag; until Skouries converts, the earnings are not yet owner earnings.

GPT’s counter still holds, however. The 17× rise in operating income on only a doubling of revenue, net debt of just $411 M, and 7× EV/EBITDA already embed skepticism rather than perfection. Claude’s own Skouries math (140 koz Au + copper at low AISC) supplies the optionality that keeps the $23 pure-DCF too punitive; the market’s 38% premium is therefore not pure momentum. I therefore ease off my original $36–38 target and deep-undervaluation call, but I do not join Claude’s “wait for the low-20s” stance—the balance-sheet flexibility and already-realized earnings power make that too harsh.

Advanced Analysis Forensic deep-dive · separate lenses
Separate reads — Company Quality (is it a great business?), Valuation (is it mispriced?), and General Sentiment (how macro + narrative are pushing it), kept deliberately apart · 2026-08-03 18:06:58
Delvantic - Cairn AI
Fully valued - wait for a dip 6/10
Solid miner in a construction-cycle burn, priced for a clean Skouries ramp and elevated gold - no margin of safety at $32.
The cruxWhether Skouries delivers on schedule and gold holds elevated long enough to convert reported earnings into real FCF - the entire premium above mid-$20s deserved value rides on that.
Forensic checks Derived mechanically from EGO's filed financials — not from the AI lenses
Liquidity & RunwayRunway Unclear
DilutionModerate Dilution
Earnings QualityAdequate / Mixed
The four lensesswitch a tab for its full read — score + evidence
Company Quality
-13
Solid
edge √Σ 98 · risk √Σ 110 · conf 6/10

Eldorado's operating results have transformed over five years: revenue nearly doubled from $940.9M (2021) to $1.82B (2025), gross margin expanded from 30.8% to 48.5%, operating margin from 22.6% to 40%, and net income swung from $-136M to $+507.3M. That is a textbook mature-earner benefiting from both gold price tailwinds and scale/mix improvement. Earnings quality shows no mechanical red flags, and Altman Z of 2.35 puts it in the grey but not distress zone. Liquid cash of $869M is substantial, though net debt of $-405.7M means the balance sheet is a constraint rather than a cushion. The glaring concern is free cash flow: despite booming reported earnings, FCF has gone the wrong way every single year, from $-282M (2021) to $-866M (2025). This is capex intensity, almost certainly build-out of a major project (likely Skouries), consuming every dollar of operating cash and then some. Reported net income is not translating to owner cash. Share count has crept from 181.8M to 205.4M (roughly 3.1% CAGR), a real per-share headwind, though SBC at 1.1% of revenue is modest, so most dilution appears equity-financing driven to fund the capex program. No buybacks. Management is choosing growth investment over per-share discipline, which is defensible for a miner in build phase but leaves the business quality dependent on the project delivering.

Strengths 3
m70
Margin and earnings transformation
Operating margin expanded from 4.8% (2022) to 40% (2025); net income moved from $-353.8M to $+507.3M over three years. Real operating leverage on a doubling of revenue.
m55
Clean mechanical earnings quality
Altman Z of 2.35 (grey but not distress), no accrual or Beneish flags. Earnings appear real even if not cash-converting.
m40
Substantial liquid cash
$869M cash provides near-term flexibility even against $405.7M net debt.
Concerns 4
m80
FCF deeply negative and worsening
FCF has been negative every year and deteriorated from $-282M to $-866M despite booming NI. Reported earnings are not translating to owner cash; capex is consuming everything.
m50
Persistent dilution funding the build
Diluted shares up from 181.8M to 205.4M (roughly 13% over four years, 3.1% CAGR). No offsetting buybacks. Per-share value creation is being diluted while capex burns cash.
m45
Net debt with heavy ongoing capex
$-405.7M net debt combined with $-866M FCF in 2025 means the balance sheet is being leaned on, not built up, during the investment phase.
m35
Commodity-price exposure
The 2022-2025 margin explosion coincides with a strong gold price cycle; underlying unit-cost improvement versus price tailwind is unclear from the data.
This is a mid-tier gold miner in the middle of a heavy build cycle that happens to coincide with a very favorable gold price. The reported P&L looks spectacular, but the cash statement tells a different story: every dollar of earnings and then some is going into the ground, funded partly by equity issuance and partly by drawing down liquidity. That is not a red flag per se for a miner in construction phase, but it is not 'quality' in the compounder sense either. The business quality here is contingent - if the capex program delivers on schedule and produces low-cost ounces, this becomes a genuinely strong business; if it slips or if gold rolls over before completion, the balance sheet gets tight fast. I grade it Solid but hedged. Confidence is moderate because so much rides on capex execution I cannot see from this data alone.
Verify before trusting this (6)
  • Skouries (or equivalent) project capex schedule, completion date, and expected steady-state FCF
  • All-in sustaining cost (AISC) per ounce trajectory to separate gold price tailwind from operational improvement
  • Debt maturity ladder and any covenants tied to project financing
  • Whether recent share issuance was equity raises, project financing conversions, or ordinary SBC
  • Reserve life and geographic/political risk (historic Greek and Turkish operating friction)
  • Hedging policy on gold price exposure
Valuation / Mispricing
-78
Rich
edge √Σ 20 · risk √Σ 124 · conf 7/10
Price $32.11 vs deserved ~$23-25; roughly 25-30% above fair - a clear premium, not a dislocation. attractive below $24.00

The composite fair value sits at $23.43 with a signal-adjusted $23.31, implying roughly -26% downside from the $32.11 price. The EPV floor of $17.73 says the earnings power of the existing asset base, absent further gold tailwinds, supports a much lower price; the anchored P/E of $29.12 is the most generous method and still sits below spot. That spread tells you the market is capitalizing peak-cycle gold economics and giving full credit to Skouries before first pour. Company quality is solid but not a franchise - a mid-tier miner burning cash on a heavy build, funded by equity and liquidity draws. That raises deserved value modestly but does not close a ~$9 gap. Earnings quality is mixed (accrual earnings look great, FCF is deeply negative), which argues for haircutting the anchored-PE number rather than stretching it. Net: deserved value is somewhere in the mid-$20s, price is $32, so you are paying a cycle premium with no margin of safety.

Cheap signals 1
m20
Skouries optionality not fully in EPV
EPV is by construction static; if Skouries delivers on time at plan, deserved value drifts higher - but that upside is largely reflected in the anchored-PE method already.
Rich / priced-in 5
m70
Composite FV well below price
Signal-adjusted FV $23.31 vs $32.11 price implies -26% - the blended methods agree the stock is above deserved value.
m65
EPV floor at $17.73
Steady-state earnings power supports only ~$18, meaning ~$14 of the current price is a bet on higher gold and Skouries ramp - both already consensus.
m55
Even the generous method is below spot
Anchored P/E of $29.12 - the highest of the three methods - still sits under $32.11, so there is no valuation method in the stack that calls this cheap.
m45
Priced on peak-cycle gold + flawless execution
Bear narrative flags Greek permitting, capex overrun, and cyclical gold richness - all risks the current multiple does not compensate for.
m35
Cash-quality haircut warranted
GAAP EPS is inflated relative to FCF (deeply negative from capex + equity issuance), so any earnings-based FV should be trimmed, not stretched.
I don't see a mispricing here - I see a decent miner being priced as if gold stays elevated and Skouries lands on schedule. Every valuation method in the stack sits below the print, and the cash statement disagrees with the income statement. I'd need this closer to $24, ideally with a low-$20s handle, before the risk/reward flips. At $32 I'm paying the seller for the bull case.
Verify before trusting this (5)
  • Skouries capex-to-completion and updated first-production timeline in latest MD&A
  • AISC trend and hedge book disclosures - how much of current earnings is gold-price gift vs operational
  • Free cash flow guidance post-Skouries commissioning
  • Any further equity issuance or debt drawdowns funding the build
  • Greek permitting milestones and tax stability agreement status
General Sentiment
+45
Tailwind
tail √Σ 102 · head √Σ 54 · conf 6/10

The active narrative on EGO is a cyclical-late-stage gold story with moderate intensity and durability: central bank buying, geopolitical unease, and USD debasement chatter give the whole gold complex a persistent bid, and EGO is a high-beta (1.4) leveraged expression of that story with the added kicker of Skouries moving from developer to producer. The tape is mildly constructive (regime +22, VIX 16, S&P near highs), which is exactly the risk-tolerant backdrop where a cyclical, story-driven miner gets rewarded rather than punished. News flow is supportive: recent coverage frames the stock as still discounted after a strong 5-year run, and the Q2 print advanced Skouries toward first concentrate - both feed the bull narrative rather than crack it. Momentum is strong positive (34% CAGR, +17.5pp over 3y), which itself becomes a self-reinforcing sentiment tailwind as trend followers and gold-cohort ETFs stay engaged. The counter-pressure is real but secondary: 10y at 4.68% and a market PE of 26.9 are the classic macro headwind for gold (higher real rates compete with a zero-yield asset), and the narrative itself flags 'cyclically expensive' with execution risk at Skouries. Net, the pressure on THIS name leans up - the gold narrative is doing more lifting than rates are doing pressing, and there is no visible crack in the story yet.

Tailwinds 4
m62
Structural gold narrative bid
Central bank buying + geopolitical + debasement story is the dominant macro narrative for the gold cohort, and EGO is a high-beta leveraged play on it - the story is doing active work on the tape.
m55
Skouries developer-to-producer optionality
Q2 call advanced Skouries toward first concentrate; this is a live catalyst narrative that keeps analysts and momentum funds engaged and gives the name a story to tell beyond spot gold.
m50
Strong momentum feedback loop
34% CAGR and a strong 5-year return with press still calling it 'discounted' invites trend and value-overlay flows; momentum itself is a sentiment tailwind here.
m32
Benign risk-on tape suits high-beta cyclicals
Regime +22 with VIX at 16 and S&P near highs is a permissive backdrop; a 1.4-beta cyclical miner does not fight the tape here.
Headwinds 2
m45
Real rates pressure on gold complex
10y at 4.68% and stretched market PE are the textbook headwind for a zero-yield asset; caps how far the gold narrative can stretch and could snap sentiment if rates push higher.
m30
Late-cycle framing risk
Narrative is explicitly 'cyclical-late-stage' with moderate durability - any hint of a gold price top or Skouries slippage would flip the story fast on a high-beta name.
Net tailwind, moderate conviction. The gold narrative is intact and actively bidding the whole cohort, EGO's high beta and Skouries catalyst make it a leveraged expression of that story, and the tape is calm enough not to punish cyclicals. Rates are a real drag but not yet a story-breaker. I would not confuse this with a mania - intensity is only moderate and the archetype is late-stage - but right now the pressure is pushing this name up, not down.
Verify before trusting this (4)
  • Any move in 10y real yields above recent range - direct sentiment break for gold cohort
  • Skouries first-concentrate timing / permitting news in Greece - primary narrative catalyst
  • Gold ETF flows and central bank buying data - proof the structural bid persists
  • Sell-side target revisions post-Q2 - confirmation analyst tone is following the story up
The market-wide tape + this name's exposure to it (beta / sector / narrative durability). Context on the non-fundamental pressure — not a call on the business or the price. processId: detail-general-sentiment
Growth Outlook
not run

This lens hasn't been run for this ticker yet.

The forward growth verdict — is the business itself likely to grow (next 2 quarters / year 1 / years 2–3), judged against its category and against printed expectations. The full horizon ladder + creme renders on the Growth Outlook card above. Not a call on the price (Valuation owns that) or the tape (Sentiment owns that).
Please log in to view trade setups
The Augustus trade-setup read is a members feature.
Log in
Lenses kept deliberately separate — Company Quality (price-agnostic), Valuation (price-conditional), General Sentiment (non-fundamental macro/narrative pressure), and Growth Outlook (the forward growth verdict). The scores are not blended. Filing-level items (convertibles, lock-ups, customer concentration) are v2 — see each lens's "verify."
Price Prediction
Lower -16.5% v0.6.0 View full prediction →

When we made this prediction on Aug 4, 2026, EGO was $32.10. We expect it to be $26.80 by Feb 2027, and we consider it great value under $24.00. This is an early model (v0.6.0) — the direction is more reliable than the exact price. Made Aug 4, 2026.

Price when predicted$32.10
Our estimate for Feb 2027$26.80-16.5%
Great value below$24.00
Price history shown (6 Months)

Blue is our prediction, starting the day we made it. Grey is a slower route to the same place — the same destination, taking longer. Black is the actual price, so you can see how we are doing.

Community AI Feedback
No community reviews yet for EGO. Be the first — hit How to Contribute, have any AI review this page, and paste its take back here.
My Notes personal — only you see this
v1.1.562 · 9b2927c4 · 2026-08-22 16:52:06