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 05/26/2017 USD 15.8800 0.4300 21.8900 - 12.8300 11,111
TSE:EDV 05/26/2017 CAD 21.4100 0.4000 28.8100 - 16.7400 381,314
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 17.5Moz. of gold in the reserves and resources category of which 12.8Moz. are in the measured and indicated category. They have a market capitalisation of ~$1528.38M which is a fall of roughly 18% over the last eight months. As of 03/31/2017 they have ~$150M debt and ~$87.16M cash. They have 94M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

Login to access Don's Summary

General Details

Financial 10/02/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $1,863.96M $1,528.38M 10/02/2016 $-335.59M
Total Assets: $1,358.83M $1,378.91M 03/31/2017 $20.08M
Total Liabilities: $516.32M $472.91M 03/31/2017 $-43.41M
Current Assets: $247.31M $238.42M 03/31/2017 $-8.89M
Current Liabilities: $178.41M $164.29M 03/31/2017 $-14.12M
Total Debt: $207.00M $150.20M 03/31/2017 $-56.80M
Cash: $238.00M $87.16M 03/31/2017 $-150.84M
Enterprise Value: $1,832.96M $1,591.42M 06/05/2020 $-241.55M
Cash Flow: $117.90M $97.43M never $-20.48M
Cash Flow Multiple: 15.81 15.69 never -0.12
Net Debt to Cash Flow Ratio: n/a 0.65 never 0.65
Finance within 1 year: 10/02/2016 n/a
Tax Rate: (guess)  25.00% (guess)  25.00% 10/02/2016 0.00%
Misc 10/02/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $19.416 $15.921 16:05 on 05/26/2017 $-3.50
Shares Outstanding: 93,000,000 93,860,000 03/31/2017 860,000
Shares Fully Diluted: 96,000,000 96,000,000 10/02/2016 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 10/02/2016 n/a
Production (Gold Eq Oz.): (guess) 
600,000
(guess) 
600,000
10/02/2016 0
Production (Silver Eq Oz.): (guess) 
41,193,093
(guess) 
43,899,480
10/02/2016 2,706,387
Initial CapEx (Outstanding): n/a n/a 10/02/2016 n/a
Funding Option: n/a n/a 10/02/2016 n/a
Documentation: none PRODUCER 10/02/2016 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 10/02/2016
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 6.70M 6.70M 10/02/2016 0.00M
Measured & Indicated: 12.80M 12.80M 10/02/2016 0.00M
Inferred: 4.70M 4.70M 10/02/2016 0.00M
Reserves & Resources: 17.50M 17.50M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 6.03M 6.03M 10/02/2016 0.00M
Measured & Indicated: 10.42M 10.42M 10/02/2016 0.00M
Inferred: 2.12M 2.12M 10/02/2016 0.00M
Reserves & Resources: 12.54M 12.54M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
600,000oz.
(guess) 
600,000oz.
10/02/2016 0oz.
Cash Cost: $750 $750 10/02/2016 $0.00
Extra Operating Cost: $300 $300 10/02/2016 $0.00
Average Grade: 1.50 g/t 1.50 g/t 10/02/2016 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 10/02/2016 0.00%
F
U
T
U
R
E
Proven & Probable: 15.00M 15.00M 10/02/2016 0.00M
Annual Production: 900,000oz. 900,000oz. 10/02/2016 0oz.
Cash Cost: $800 $800 10/02/2016 $0
Extra Operating Cost: $350 $350 10/02/2016 $0
SILVER 10/02/2016
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 10/02/2016 0.00M
Measured & Indicated: n/a n/a 10/02/2016 0.00M
Inferred: n/a n/a 10/02/2016 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 10/02/2016 0.00M
Measured & Indicated: n/a n/a 10/02/2016 0.00M
Inferred: n/a n/a 10/02/2016 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 10/02/2016 $0.00
Extra Operating Cost: n/a n/a 10/02/2016 $0.00
Average Grade: n/a n/a 10/02/2016 n/a
Recovery Rate: n/a n/a 10/02/2016 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 10/02/2016 0.00M
Annual Production: n/a n/a 10/02/2016 n/a
Cash Cost: n/a n/a 10/02/2016 n/a
Extra Operating Cost: n/a n/a 10/02/2016 n/a

Property

Last Analysis Data  (10/02/2016)
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
10/02/2016
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.): 6.70M 6.70M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 30.22M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 6.03M 6.03M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 27.20M
Maximum Profit (Gold): $1,184.90M $979.12M n/a $-205.77M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,184.90M $979.12M n/a $-205.77M
Max Profit / Current MCap: 0.636 0.641 n/a 0.005
Max Profit Per Share (Gold): $12.34 $10.20 n/a $-2.14
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $12.34 $10.20 n/a $-2.14
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $309.12 $253.46 n/a $-55.65
FD Mkt. Cap / Silver Eq.: $4.50 $3.46 n/a $-1.04
FD Mkt. Cap / Per Metal
as % Spot Price:
23.56% 20.01% n/a -3.55%
Measured &
Indicated
10/02/2016
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.): 12.80M 12.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 57.74M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 10.42M 10.42M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 47.01M
Maximum Profit (Gold): $2,047.92M $1,692.27M n/a $-355.65M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,047.92M $1,692.27M n/a $-355.65M
Max Profit / Current MCap: 1.099 1.107 n/a 0.009
Max Profit Per Share (Gold): $21.33 $17.63 n/a $-3.70
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $21.33 $17.63 n/a $-3.70
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $178.85 $146.65 n/a $-32.20
FD Mkt. Cap / Silver Eq.: $2.61 $2.00 n/a $-0.60
FD Mkt. Cap / Per Metal
as % Spot Price:
13.63% 11.58% n/a -2.05%

Reserves &
Resources
10/02/2016
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.): 17.50M 17.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 78.94M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 12.54M 12.54M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 56.55M
Maximum Profit (Gold): $2,463.52M $2,035.70M n/a $-427.83M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,463.52M $2,035.70M n/a $-427.83M
Max Profit / Current MCap: 1.322 1.332 n/a 0.010
Max Profit Per Share (Gold): $25.66 $21.21 n/a $-4.46
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $25.66 $21.21 n/a $-4.46
Total Free Profit Per Share: $0.18 $0.00 n/a $-0.18
FD Mkt. Cap / Gold Eq.: $148.68 $121.91 n/a $-26.77
FD Mkt. Cap / Silver Eq.: $2.17 $1.67 n/a $-0.50
FD Mkt. Cap / Per Metal
as % Spot Price:
11.33% 9.63% n/a -1.71%

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.     ×