Discounted Cash Flow
Eldorado Gold Corp. /Fi Foreign
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $432.7m | $-344.2m | — | -79.5% | $-0.48 |
| 2017 | $391.4m (-9.5%) | $-9.9m (97.1%) | $25.5m | -2.5% (96.8%) | $-0.01 (97.9%) |
| 2018 | $459.0m (17.3%) | $-361.9m (-3542.5%) | $64.2m (152.0%) | -78.8% (-3006.0%) | $-2.28 (-22700.0%) |
| 2019 | $617.8m (34.6%) | $80.6m (122.3%) | $165.8m (158.3%) | 13.0% (116.5%) | $0.51 (122.4%) |
| 2020 | $1.0b (66.2%) | $104.5m (29.7%) | $422.1m (154.5%) | 10.2% (-21.9%) | $0.61 (19.6%) |
| 2021 | $940.9m (-8.4%) | $-136.0m (-230.1%) | $365.9m (-13.3%) | -14.5% (-242.0%) | $-0.75 (-223.0%) |
| 2022 | $872.0m (-7.3%) | $-353.8m (-160.1%) | $197.2m (-46.1%) | -40.6% (-180.7%) | $-1.93 (-157.3%) |
| 2023 | $1.0b (15.7%) | $104.6m (129.6%) | $378.5m (91.9%) | 10.4% (125.6%) | $0.54 (128.0%) |
| 2024 | $1.3b (31.1%) | $289.1m (176.3%) | $654.1m (72.8%) | 21.9% (110.7%) | $1.42 (163.0%) |
| 2025 | $1.8b (37.5%) | $507.3m (75.4%) | $731.2m (11.8%) | 27.9% (27.6%) | $2.50 (76.1%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.