Skip to Content
Stock Analyst Update

Eldorado Overpays for Integra Gold

Eldorado must extract more value beyond the current mine plan to justify the price paid.


On May 15,  Eldorado (EGO) announced the acquisition of the roughly 90% it does not already own of Integra Gold. The offer of CAD 1.2125 per Integra share gives shareholders the option of all cash, all Eldorado equity, or a combination of the two. The offer represents a 52% premium to the May 12 closing price and 46% premium to the 20-day volume-weighted average price. The acquisition represents the first major strategic move of Eldorado’s new CEO George Burns, who took the helm on April 28.

Integra’s key asset is the Lamaque South project. Located in an area of historically successful mines, the mine has more than 1.4 million ounces of indicated resources at a 5 grade per metric ton cut-off. Early plans call for a 10-year underground mine producing roughly 125,000 ounces per year at all-in sustaining costs of about $634 per ounce. Net capital costs of $85 million, lowered by preproduction revenue helps make launch costs manageable. We estimate the project could net an aftertax return of roughly 35%-40%.

Despite the attractiveness of the project, the premium Eldorado paid gives us pause. Taking into account the price paid, we estimate the after-tax return to be roughly zero. In other words, Eldorado must extract more value beyond the current mine plan to justify the price paid. We are trimming our fair value estimates to USD 4.10 per share and CAD 5.60 per share, respectively, down from USD 4.30 and CAD 5.90. Eldorado’s no-moat rating remains unchanged.

We are also lowering Eldorado’s stewardship rating to Standard. Our previous rating of Exemplary was based on its strategy of targeting more challenging markets, allowing it to avoid paying full prices for assets. With the acquisition, Eldorado enters Canada, a region that is often the setting for bidding wars, given its status as a friendly mining jurisdiction. We are less confident that the company will avoid overpaying, which has plagued gold miners in the past when competing in popular geographies.

Morningstar Premium Members gain exclusive access to our full analyst reports, including fair value estimates, bull and bear breakdowns, and risk analyses. Not a Premium Member? Get this and other reports immediately when you try Morningstar Premium free for 14 days.

Kristoffer Inton does not own (actual or beneficial) shares in any of the securities mentioned above. Find out about Morningstar’s editorial policies.

Transparency is how we protect the integrity of our work and keep empowering investors to achieve their goals and dreams. And we have unwavering standards for how we keep that integrity intact, from our research and data to our policies on content and your personal data.

We’d like to share more about how we work and what drives our day-to-day business.

We sell different types of products and services to both investment professionals and individual investors. These products and services are usually sold through license agreements or subscriptions. Our investment management business generates asset-based fees, which are calculated as a percentage of assets under management. We also sell both admissions and sponsorship packages for our investment conferences and advertising on our websites and newsletters.

How we use your information depends on the product and service that you use and your relationship with us. We may use it to:

  • Verify your identity, personalize the content you receive, or create and administer your account.
  • Provide specific products and services to you, such as portfolio management or data aggregation.
  • Develop and improve features of our offerings.
  • Gear advertisements and other marketing efforts towards your interests.

To learn more about how we handle and protect your data, visit our privacy center.

Maintaining independence and editorial freedom is essential to our mission of empowering investor success. We provide a platform for our authors to report on investments fairly, accurately, and from the investor’s point of view. We also respect individual opinions––they represent the unvarnished thinking of our people and exacting analysis of our research processes. Our authors can publish views that we may or may not agree with, but they show their work, distinguish facts from opinions, and make sure their analysis is clear and in no way misleading or deceptive.

To further protect the integrity of our editorial content, we keep a strict separation between our sales teams and authors to remove any pressure or influence on our analyses and research.

Read our editorial policy to learn more about our process.