5 results
40-F
2023 FY
EGO
Eldorado Gold Corp.
28 Mar 24
Annual report (Canada)
2:02pm
Table 1-6: Metal Price Sensitivity Analysis
Sensitivity Ranges | |||||||||||||||||||||||
Parameters | Units | Reserve case | -25% | -12.5% | Project case | +12.5% | +25% | ||||||||||||||||
Gold price | US$/oz | 1300.00 | 1,125.00 | 1,312.50 | 1,500.00 | 1,687.50 | 1,875.00 | ||||||||||||||||
Copper price | US$/lb | 2.75 | 2.89 | 3.37 | 3.85 | 4.33 | 4.81 | ||||||||||||||||
Results (after tax) | |||||||||||||||||||||||
NPV 0% | US$M | 1,104 | 834 | 1,818 | 2,726 | 3,596 | 4,451 | ||||||||||||||||
NPV 5% | US$M | 354 | 195 | 755 | 1,273 | 1,772 | 2,261 | ||||||||||||||||
NPV 8% | US$M | 105 | -16 | 401 | 788 | 1,161 | 1,526 | ||||||||||||||||
IRR% | % | 9.8 | 7.7% | 14.1% | 19.0% | 23.4% | 27.3% | ||||||||||||||||
Payback period | years | 8.1 | 8.8 | 5.3 | 3.7 | 3.1 | 2.7 | ||||||||||||||||
Taxation | US$M | 253 | 209 | 417 | 667 | 913 | 1,154 | ||||||||||||||||
Royalties | US$M | 87 | 79 | 120 | 193 | 308 | 444 |
40-F
2023 FY
EGO
Eldorado Gold Corp.
28 Mar 24
Annual report (Canada)
2:02pm
Table 1-9: Concentrate Grade Sensitivity Analysis
Sensitivity Ranges | ||||||||||||||||||||
Parameters | Units | -25% | -12.5% | Project case | +12.5% | +25% | ||||||||||||||
LOM operating costs | %Cu | 19.5 | 22.75% | 26% | 29.25% | 32.5% | ||||||||||||||
Results (after tax) | ||||||||||||||||||||
NPV 0% | US$M | 2,601 | 2,672 | 2,726 | 2,767 | 2,800 | ||||||||||||||
NPV 5% | US$M | 1,203 | 1,243 | 1,273 | 1,297 | 1,315 | ||||||||||||||
NPV 8% | US$M | 736 | 766 | 788 | 806 | 820 | ||||||||||||||
IRR | % | 18.4 | 18.8 | 19.0 | 19.2 | 19.4 |
40-F
2023 FY
EGO
Eldorado Gold Corp.
28 Mar 24
Annual report (Canada)
2:02pm
Table 1-8: Operating Cost Sensitivity Analysis
Sensitivity Ranges | ||||||||||||||||||||
Parameters | Units | -25% | -12.5% | Project case | +12.5% | +25% | ||||||||||||||
LOM operating costs | US$/t ore | 20.24 | 23.62 | 26.99 | 30.36 | 33.74 | ||||||||||||||
Results (after tax) | ||||||||||||||||||||
NPV 0% | US$M | 3,495 | 3,110 | 2,726 | 2,338 | 1,950 | ||||||||||||||
NPV 5% | US$M | 1,696 | 1,484 | 1,273 | 1,061 | 849 | ||||||||||||||
NPV 8% | US$M | 1,097 | 943 | 788 | 634 | 478 | ||||||||||||||
IRR | % | 22.4 | 20.8 | 19.0 | 17.2 | 15.3 |
40-F
2023 FY
EGO
Eldorado Gold Corp.
28 Mar 24
Annual report (Canada)
2:02pm
Table 1-7: Capital Cost Sensitivity Analysis
Sensitivity Ranges | ||||||||||||||||||||
Parameters | Units | -25% | -12.5% | Project case | +12.5% | +25% | ||||||||||||||
LOM capital costs | US$M | 1,397 | 1,630 | 1,863 | 2,096 | 2,329 | ||||||||||||||
Results (after tax) | ||||||||||||||||||||
NPV 0% | US$M | 3,100 | 2,913 | 2,726 | 2,538 | 2,349 | ||||||||||||||
NPV 5% | US$M | 1,578 | 1,426 | 1,273 | 1,121 | 968 | ||||||||||||||
NPV 8% | US$M | 1,064 | 926 | 788 | 651 | 512 | ||||||||||||||
IRR | % | 26.4 | 22.3 | 19.0% | 16.3 | 14.1 |
40-F
2023 FY
EGO
Eldorado Gold Corp.
28 Mar 24
Annual report (Canada)
2:02pm
Years ended December 31
2023 | 2022 | |||||||
Audit fees | 1,864,990 | 1,484,090 | ||||||
Audit related fees | 97,859 | 100,200 | ||||||
Tax fees | - | - | ||||||
All other fees | 8,250 | - | ||||||
Total | $1,971,099 | $1,584,290 |
- Prev
- 1
- Next