Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Emerging Major
Rating & Risk: Login to view
Endeavour Mining Corp
www: www.endeavourmining.com     email: mgale@endeavourmining.com

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price Change 52 Wk Range Volume
OTCMKTS:EDVMF 08/18/2017 USD 17.8700 -0.6300 21.8900 - 13.0000 5,715
TSE:EDV 08/18/2017 CAD 22.3800 -0.9900 28.8100 - 17.3700 182,941
Alert me when stock is updated

Description

Endeavour Mining Corp are a gold focused emerging major with two producing mines in Burkina Faso and Mali, three mines in development in Burkina Faso, Cote d'Ivoire and Ghana and exploration properties. Currently they produce roughly 600koz. of gold per year. They have approximately 17.2Moz. of gold in the reserves and resources category of which 12.5Moz. are in the measured and indicated category. They have a market capitalisation of ~$1716.8M which is a rise of roughly 8% over the last two months. As of 06/30/2017 they have ~$255M debt and ~$84.86M cash. They have 96M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

Login to access Don's Summary

General Details

Financial 06/09/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $1,590.17M $1,716.80M 06/30/2017 $126.64M
Total Assets: $1,378.91M $1,481.64M 06/30/2017 $102.73M
Total Liabilities: $472.91M $550.84M 06/30/2017 $77.93M
Current Assets: $238.42M $255.07M 06/30/2017 $16.65M
Current Liabilities: $164.29M $166.98M 06/30/2017 $2.69M
Total Debt: $150.20M $254.88M 06/30/2017 $104.68M
Cash: $124.00M $84.86M 06/30/2017 $-39.14M
Enterprise Value: $1,616.37M $1,886.82M 10/16/2029 $270.46M
Cash Flow: $97.97M $104.99M never $7.02M
Cash Flow Multiple: 16.23 16.35 never 0.12
Net Debt to Cash Flow Ratio: 0.27 1.62 never 1.35
Finance within 1 year: 06/09/2017 n/a
Tax Rate: (guess)  25.00% (guess)  25.00% 06/09/2017 0.00%
Misc 06/09/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $16.739 $17.794 16:08 on 08/18/2017 $1.06
Shares Outstanding: 93,860,000 96,480,000 06/30/2017 2,620,000
Shares Fully Diluted: 95,000,000 96,480,000 06/30/2017 1,480,000
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 06/09/2017 n/a
Production (Gold Eq Oz.): (guess) 
600,000
(guess) 
600,000
06/09/2017 0
Production (Silver Eq Oz.): (guess) 
44,299,359
(guess) 
45,426,549
06/09/2017 1,127,189
Initial CapEx (Outstanding): n/a n/a 06/09/2017 n/a
Funding Option: n/a n/a 06/09/2017 n/a
Documentation: none PRODUCER 06/09/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 06/09/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 7.00M 7.00M 06/09/2017 0.00M
Measured & Indicated: 12.50M 12.50M 06/09/2017 0.00M
Inferred: 4.70M 4.70M 06/09/2017 0.00M
Reserves & Resources: 17.20M 17.20M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 6.30M 6.30M 06/09/2017 0.00M
Measured & Indicated: 10.26M 10.26M 06/09/2017 0.00M
Inferred: 2.12M 2.12M 06/09/2017 0.00M
Reserves & Resources: 12.38M 12.38M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
600,000oz.
(guess) 
600,000oz.
06/09/2017 0oz.
Cash Cost: $750 $750 06/09/2017 $0.00
Extra Operating Cost: $300 $300 06/09/2017 $0.00
Average Grade: 1.50 g/t 1.50 g/t 06/09/2017 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 06/09/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 15.00M 15.00M 06/09/2017 0.00M
Annual Production: 900,000oz. 900,000oz. 06/09/2017 0oz.
Cash Cost: $800 $800 06/09/2017 $0
Extra Operating Cost: $350 $350 06/09/2017 $0
SILVER 06/09/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: n/a n/a 06/09/2017 0.00M
Measured & Indicated: n/a n/a 06/09/2017 0.00M
Inferred: n/a n/a 06/09/2017 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 06/09/2017 0.00M
Measured & Indicated: n/a n/a 06/09/2017 0.00M
Inferred: n/a n/a 06/09/2017 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 06/09/2017 $0.00
Extra Operating Cost: n/a n/a 06/09/2017 $0.00
Average Grade: n/a n/a 06/09/2017 n/a
Recovery Rate: n/a n/a 06/09/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 06/09/2017 0.00M
Annual Production: n/a n/a 06/09/2017 n/a
Cash Cost: n/a n/a 06/09/2017 n/a
Extra Operating Cost: n/a n/a 06/09/2017 n/a

Property

Last Analysis Data  (06/09/2017)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Ougadougou, Burkina Faso Youga 100% 1 n/a n/a
Production Mali Tabakoto Segala 80% 1 n/a n/a
Development West Africa, Burkina Faso Karma 100% (guess) 85,000 Open Pit show
final permits and feasibility study due in Q1 2014.

Production Q1 2016: 90,000 oz.

$125 million capex.

$600 cash costs.
Development Cote D'ivoire, Cote d'Ivoire Agbaou 85% n/a Open Pit show
Production in 2013.
Development Accra, Ghana Nzema 90% 1 n/a n/a
Exploration Burkina Faso Banfora 49% n/a n/a n/a
Exploration Burkina Faso Bissa 100% n/a n/a n/a
Exploration Ouagadougou, Burkina Faso Bissa East - West 100% n/a n/a show
Early exploration.
Exploration Burkina Faso Hounde 90% 1 n/a show
Production in 2016
Exploration West Africa, Burkina Faso Ligidi 80% n/a Open Pit show
Currently drilling. Significant potential.
Exploration Burkina Faso Ouare 90% n/a n/a n/a
Exploration British Columbia, Canada Ball Creek 65% n/a Open Pit show
Early exploration.
Exploration Cote D'ivoire, Cote d'Ivoire Cote D Ivoire 100% n/a n/a n/a
Exploration Ghana Ghana exploration 100% n/a n/a n/a
Exploration Liberia Liberia 100% n/a n/a n/a
Exploration Mali Kofi 93% n/a n/a n/a
Exploration Mali Mali 100% n/a n/a n/a
Total Land Package Size (ha): 85,004  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Ougadougou, Burkina Faso Youga 100% 1 n/a n/a
Production Mali Tabakoto Segala 80% 1 n/a n/a
Development West Africa, Burkina Faso Karma 100% (guess) 85,000 Open Pit show
final permits and feasibility study due in Q1 2014.

Production Q1 2016: 90,000 oz.

$125 million capex.

$600 cash costs.
Development Cote D'ivoire, Cote d'Ivoire Agbaou 85% n/a Open Pit show
Production in 2013.
Development Accra, Ghana Nzema 90% 1 n/a n/a
Exploration Burkina Faso Banfora 49% n/a n/a n/a
Exploration Burkina Faso Bissa 100% n/a n/a n/a
Exploration Ouagadougou, Burkina Faso Bissa East - West 100% n/a n/a show
Early exploration.
Exploration Burkina Faso Hounde 90% 1 n/a show
Production in 2016
Exploration West Africa, Burkina Faso Ligidi 80% n/a Open Pit show
Currently drilling. Significant potential.
Exploration Burkina Faso Ouare 90% n/a n/a n/a
Exploration British Columbia, Canada Ball Creek 65% n/a Open Pit show
Early exploration.
Exploration Cote D'ivoire, Cote d'Ivoire Cote D Ivoire 100% n/a n/a n/a
Exploration Ghana Ghana exploration 100% n/a n/a n/a
Exploration Liberia Liberia 100% n/a n/a n/a
Exploration Mali Kofi 93% n/a n/a n/a
Exploration Mali Mali 100% n/a n/a n/a
Total Land Package Size (ha): 85,004  

Profitability (by resource)

Proven &
Probable
06/09/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 7.00M 7.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 13.15M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 6.30M 6.30M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 11.84M
Maximum Profit (Gold): $1,028.63M $1,102.34M n/a $73.71M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,028.63M $1,102.34M n/a $73.71M
Max Profit / Current MCap: 0.647 0.642 n/a -0.005
Max Profit Per Share (Gold): $10.83 $11.43 n/a $0.60
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $10.83 $11.43 n/a $0.60
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $252.41 $272.51 n/a $20.10
FD Mkt. Cap / Silver Eq.: $3.42 $3.60 n/a $0.18
FD Mkt. Cap / Per Metal
as % Spot Price:
19.91% 21.23% n/a 1.32%
Measured &
Indicated
06/09/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 12.50M 12.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 23.48M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 10.26M 10.26M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 19.27M
Maximum Profit (Gold): $1,675.20M $1,795.24M n/a $120.04M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,675.20M $1,795.24M n/a $120.04M
Max Profit / Current MCap: 1.053 1.046 n/a -0.008
Max Profit Per Share (Gold): $17.63 $18.61 n/a $0.97
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $17.63 $18.61 n/a $0.97
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $154.99 $167.33 n/a $12.34
FD Mkt. Cap / Silver Eq.: $2.10 $2.21 n/a $0.11
FD Mkt. Cap / Per Metal
as % Spot Price:
12.23% 13.04% n/a 0.81%

Reserves &
Resources
06/09/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 17.20M 17.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 32.31M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 12.38M 12.38M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 23.25M
Maximum Profit (Gold): $2,020.53M $2,165.32M n/a $144.79M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,020.53M $2,165.32M n/a $144.79M
Max Profit / Current MCap: 1.271 1.261 n/a -0.009
Max Profit Per Share (Gold): $21.27 $22.44 n/a $1.17
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $21.27 $22.44 n/a $1.17
Total Free Profit Per Share: $0.00 $0.06 n/a $0.06
FD Mkt. Cap / Gold Eq.: $128.50 $138.73 n/a $10.23
FD Mkt. Cap / Silver Eq.: $1.74 $1.83 n/a $0.09
FD Mkt. Cap / Per Metal
as % Spot Price:
10.14% 10.81% n/a 0.67%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×