Eldorado Gold Corporation logo

Eldorado Gold Corporation

EGO | NYSE
Chart Builder DCF Calculator
$32.31
+$1.71 (+5.59%)
Nov 2, 2026, 2:11 PM ET · Market open
TTM
Period Ending
Q3 2026
Sep 30, 2026
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
678.17M 616.29M 589.15M 528.28M 377.23M 423.25M 338.33M 298.6M 287.8M 179.4M 124.59M 108.83M 355.83M 307.81M 284.72M 225.59M -158.75M -95.77M -43.48M 10.72M 84.36M 121.76M 134.7M
Depreciation & Amortization
241.09M 246.02M 257.68M 263.85M 265.52M 266.36M 261.47M 256.2M 254.33M 253.18M 256.55M 264.33M 267.2M 270.46M 262.26M 251.17M 222.91M 207.04M 201.82M 202.86M 216.62M 222.99M 225.36M
Stock-Based Compensation
7.37M 3.61M 3.61M 4.36M 4.36M 4.36M 4.36M 2.05M 6.67M 6.67M 6.67M 4.62M n/a 2.84M 3.19M 6.84M 6.84M 4M 3.65M n/a n/a n/a 2.86M
Other Working Capital
-113.99M n/a n/a n/a n/a n/a n/a -19.49M -19.49M -19.49M -19.49M n/a n/a -797.46K 4M -16.34M -16.34M -15.54M -21.55M 4.66M 4.66M 4.66M 17.89M
Other Non-Cash Items
-116.32M -163.1M -4.74M 61.56M 77.06M 52.61M 56.65M 27.06M 4.75M 46.22M 16.13M 18.41M -311.79M -337.89M -340.19M -333.68M 110.91M 128.24M 130.42M 127.89M 32.18M 24.83M 18.8M
Deferred Income Tax
-87.88M -85.49M -97.13M -160.03M -20.68M -27.68M -16.54M 32.12M -16.31M -20.93M -4.56M -28.36M 386.57K 37.04M 53.66M 86.34M 86.34M 58.91M 24.93M n/a n/a n/a 23.67M
Change in Working Capital
-60.17M 40.88M -57.18M -9.99M -37.45M -10.07M 23.3M 8.77M 3.42M -913.72K 11.23M -27.98M -40.71M -53.35M -66.98M -28.83M -42.04M -30.89M -36.86M -4.67M 9.39M 40.68M 68.61M
Operating Cash Flow
662.25M 658.21M 691.38M 688.01M 666.04M 708.82M 667.56M 624.79M 540.67M 463.63M 410.61M 339.83M 270.92M 226.91M 196.66M 207.42M 226.21M 271.53M 280.48M 336.78M 342.55M 410.26M 474M
Capital Expenditures
-1.47B -1.28B -1.02B -872.43M -775.84M -703.73M -638.15M -594.73M -555.44M -498.91M -453.33M -404.91M -353.61M -320.14M -322.98M -302.7M -303.51M -286.24M -267.07M -279.55M -262.38M -248.85M -214.71M
Cash Acquisitions
100.35M 160.88M 4.29M 4.29M 60.93M 627.28K 567.17K 567.17K 507.54K 472.9K 1.67M 1.94M 2.75M 4.09M 3.48M 3.22M 24.71M 23.7M 9.26M 10.38M -11.56M -11.94M 1.9M
Purchase of Investments
-53.69M -53.69M -43.91M -43.91M -359.69K -360.29K -441.54K -11.57M -11.21M -11.21M -11.13M -631.69K -910.64K -26.07M -26.32M -85.68M -86.41M -88.43M -88.22M -28.29M -27.29M 1.49M 1.52M
Sales Maturities Of Investments
35.9M 20.38M 20.31M 135.19M 145.64M 160.87M 163.8M 9.86M 8.35K -14.97K -148.61K 33.72M 34.85M 33.34M 33.11M -1.89M 461.65K -55.04M -53.64M 2.91M 409.05K 62.71M 61.67M
Other Investing Acitivies
-43.57M 37.56M 30.39M -5.95M -4.16M -33.6M -21.12M -30.99M -32.44M -30.11M -31.11M -28.78M -6.15M 8.32M 21.04M 14.05M 41.98M 26.16M 23.07M 30.03M -75.95M -65.69M -12.59M
Investing Cash Flow
-1.43B -1.11B -1.01B -782.81M -573.8M -576.19M -495.35M -626.87M -598.58M -539.77M -494.04M -398.67M -323.07M -300.46M -291.66M -373.01M -322.77M -379.84M -376.61M -264.52M -376.76M -262.28M -162.2M
Debt Repayment
377.24M 237.31M 269.77M 302.76M 381.39M 377M 285.85M 309.54M 264.45M 222.92M 186.68M 166.96M 121.93M 68.97M -3.11M -5.38M -6.95M 51.81M -19.04M -27.95M -76.37M -194.24M -157.51M
Common Stock Repurchased
-177.51M -260.2M -304.37M -217.79M -134.08M -51.39M -2.78M -1.93M -4.28M -5.4M -5.39M -4.43M -1.32M -194.18K -194.18K -14.16M -13.97M -13.97M -13.97M n/a 162.43K 202.99K -3.48M
Dividend Paid
-53.58M -33.96M -14.9M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-27.56M -14.38M -14.29M -12.66M -12.43M -12.25M -12.11M -11.82M -16.55M -16.29M -16.09M -8.91M -4.31M -19.6M -19.54M -35.25M -36.48M -44.23M -45.67M -31.74M -31.29M -9.84M -14.8M
Financial Cash Flow
124.83M -66.22M -55.14M 81.24M 244.6M 322.91M 282.84M 309.98M 259.18M 215.28M 340.73M 324.96M 286.27M 219.4M -21.25M -40.52M -43.48M 7.77M -62.94M -45.15M -92.66M -182.41M -96.21M
Net Cash Flow
-650.41M -530.73M -350.05M 10.93M 366.84M 485.45M 463.42M 316.34M 198.95M 136.94M 249.53M 258.1M 234.69M 147.55M -110.51M -200M -197.96M -100.43M -156.88M 28.71M -12.33M -25.74M 222.12M
Free Cash Flow
-807.33M -624.42M -332.92M -184.42M -109.8M 5.1M 29.41M 30.06M -14.78M -35.28M -42.72M -65.08M -82.69M -93.23M -126.32M -95.28M -77.3M -14.71M 13.4M 57.24M 80.17M 161.41M 259.29M
Adj. Free Cash Flow
-814.7M -628.03M -336.52M -188.78M -114.16M 735.55K 25.05M 28.01M -21.45M -41.95M -49.39M -69.7M -82.69M -96.07M -129.51M -102.12M -84.14M -18.71M 9.75M 57.24M 80.17M 161.41M 256.43M
Maintenance CapEx
-168.38M -109.21M -54.45M n/a n/a n/a n/a n/a n/a n/a -6.57M -6.57M -78.05M -158.09M -241.78M -293.77M -303.51M -286.24M -267.07M -215.08M -133.86M -71.1M n/a
Growth CapEx
-1.3B -1.17B -969.85M -872.43M -775.84M -703.73M -638.15M -594.73M -555.44M -498.91M -446.75M -398.34M -275.56M -162.05M -81.2M -8.93M n/a n/a n/a -64.47M -128.52M -177.75M -214.71M
Owner Earnings
493.87M 549M 636.93M 688.01M 666.04M 708.82M 667.56M 624.79M 540.67M 463.63M 404.04M 333.26M 192.87M 68.83M -45.12M -86.35M -77.3M -14.71M 13.4M 121.71M 208.69M 339.16M 474M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.