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

Category: Mid-tier Producer
Rating & Risk: Login to view
Endeavour Silver Corp
www: www.edrsilver.com     email: mbrown@edrsilver.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NYSE:EXK USD
TSE:EDR CAD

Description

Endeavour Silver Corp are a silver focused mid-tier producer with three producing mines in Mexico, one mine in development in Mexico and exploration properties. Currently they produce roughly 9.0Moz. of silver per year. They have approximately 190Moz. of silver in the reserves and resources category of which 130Moz. are in the measured and indicated category. They have a market capitalisation of ~$377.72M which is a rise of roughly 24% over the last ten months. As of 08/04/2017 they have no debt and ~$52M cash. They have 127M shares outstanding and trade on the New York Stock Exchange and the Toronto Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 08/04/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $304.57M $377.72M 08/04/2017 $73.15M
Total Assets: $184.37M $184.37M 08/04/2017 $0.00M
Total Liabilities: $44.59M $44.59M 08/04/2017 $0.00M
Current Assets: $80.00M $80.00M 08/04/2017 $0.00M
Current Liabilities: $29.99M $29.99M 08/04/2017 $0.00M
Total Debt: $0.00M $0.00M 08/04/2017 $0.00M
Cash: $52.00M $52.00M 08/04/2017 $0.00M
Enterprise Value: $252.57M $325.72M 04/27/1980 $73.15M
Cash Flow: $-4.85M $-3.28M never $1.58M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 08/04/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/04/2017 0.00%
Misc 08/04/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 127,110,000 127,110,000 08/04/2017 0
Shares (FD): 133,000,000 133,000,000 08/04/2017 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a n/a 08/04/2017 n/a
Production (Gold Eq Oz.): (guess) 
116,067
(guess) 
113,996
08/04/2017 -2,071
Production (Silver Eq Oz.): (guess) 
9,000,000
(guess) 
9,000,000
08/04/2017 0
Initial CapEx (Outstanding): n/a n/a 08/04/2017 n/a
Funding Option: n/a n/a 08/04/2017 n/a
Documentation: none PRODUCER 12/31/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 08/04/2017
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 08/04/2017 0.00M
Measured & Indicated: n/a n/a 08/04/2017 0.00M
Inferred: n/a n/a 08/04/2017 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 08/04/2017 0.00M
Measured & Indicated: n/a n/a 08/04/2017 0.00M
Inferred: n/a n/a 08/04/2017 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 08/04/2017 $0.00
Extra Operating Cost: n/a n/a 08/04/2017 $0.00
Average Grade: n/a n/a 08/04/2017 n/a
Recovery Rate: n/a n/a 08/04/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 08/04/2017 0.00M
Annual Production: n/a n/a 08/04/2017 n/a
Cash Cost: n/a n/a 08/04/2017 n/a
Extra Operating Cost: n/a n/a 08/04/2017 n/a
SILVER 08/04/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 63.00M 63.00M 08/04/2017 0.00M
Measured & Indicated: 130.00M 130.00M 08/04/2017 0.00M
Inferred: 60.00M 60.00M 08/04/2017 0.00M
Reserves & Resources: 190.00M 190.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 56.70M 56.70M 08/04/2017 0.00M
Measured & Indicated: 104.94M 104.94M 08/04/2017 0.00M
Inferred: 27.00M 27.00M 08/04/2017 0.00M
Reserves & Resources: 131.94M 131.94M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
9,000,000oz.
(guess) 
9,000,000oz.
08/04/2017 0oz.
Cash Cost: $9 $9 08/04/2017 $0.00
Extra Operating Cost: $8 $8 08/04/2017 $0.00
Average Grade: 150.00 g/t 150.00 g/t 08/04/2017 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 12/31/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 130.00M 130.00M 08/04/2017 0.00M
Annual Production: 11,000,000oz. 11,000,000oz. 08/04/2017 0oz.
Cash Cost: $10 $10 08/04/2017 $0
Extra Operating Cost: $7 $7 08/04/2017 $0

Property

Last Analysis Data  (08/04/2017)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Mexico Bolanitos 100% (guess) 2,500 Underground show
Production at 2.5 million oz per year.
150 gpt.
Production Guanajuato, Mexico El Cubo 100% 8,000 Underground show
Production at 1 million oz per year.
100 gpt.
Production Tepehuanes, Mexico Guanacevi 100% 4,000 Underground show
Production at 2.5 million oz per year.
235 gpt.
Development Me, Mexico Terronera 100% (guess) 6,000 n/a show
Their next mine.
Exploration Copiapo, Chile La Presidenta 0% n/a n/a n/a
Exploration Chile Lomas Bayas 0% n/a n/a n/a
Exploration Michoacan, Mexico Arroyo Seco 100% n/a n/a n/a
Exploration Durango City, Mexico El Toro 100% n/a n/a n/a
Exploration Guadalupe Y Calvo, Mexico Guadalupe y Calvo 100% n/a n/a n/a
Exploration Tepehuanes, Mexico Guanacevi Ag Pb Zn Au 100% n/a n/a n/a
Exploration Guanajuato, Mexico Lourdes 0% n/a n/a n/a
Exploration Guanacevi, Mexico Parral 100% n/a n/a n/a
Exploration Jalisco, Mexico San Sebastian 0% n/a n/a n/a
Total Land Package Size (ha): 20,500  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Mexico Bolanitos 100% (guess) 2,500 Underground show
Production at 2.5 million oz per year.
150 gpt.
Production Guanajuato, Mexico El Cubo 100% 8,000 Underground show
Production at 1 million oz per year.
100 gpt.
Production Tepehuanes, Mexico Guanacevi 100% 4,000 Underground show
Production at 2.5 million oz per year.
235 gpt.
Development Me, Mexico Terronera 100% (guess) 6,000 n/a show
Their next mine.
Exploration Copiapo, Chile La Presidenta 0% n/a n/a n/a
Exploration Chile Lomas Bayas 0% n/a n/a n/a
Exploration Michoacan, Mexico Arroyo Seco 100% n/a n/a n/a
Exploration Durango City, Mexico El Toro 100% n/a n/a n/a
Exploration Guadalupe Y Calvo, Mexico Guadalupe y Calvo 100% n/a n/a n/a
Exploration Tepehuanes, Mexico Guanacevi Ag Pb Zn Au 100% n/a n/a n/a
Exploration Guanajuato, Mexico Lourdes 0% n/a n/a n/a
Exploration Guanacevi, Mexico Parral 100% n/a n/a n/a
Exploration Jalisco, Mexico San Sebastian 0% n/a n/a n/a
Total Land Package Size (ha): 20,500  

Profitability (by resource)

Proven &
Probable
08/04/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a -0.01M
Total (Silver Eq. Oz.): 63.00M 63.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a -0.01M
Silver Eq. Oz.: 56.70M 56.70M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $-30.56M $-20.64M n/a $9.92M
Total Maximum Profit: $-30.56M $-20.64M n/a $9.92M
Max Profit / Current MCap: n/a n/a n/a 0.046
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $-0.23 $-0.16 n/a $0.07
Total Max Profit Per Share: $-0.23 $-0.16 n/a $0.07
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $416.52 $525.95 n/a $109.42
FD Mkt. Cap / Silver Eq.: $5.37 $6.66 n/a $1.29
FD Mkt. Cap / Per Metal
as % Spot Price:
33.10% 40.42% n/a 7.33%
Measured &
Indicated
08/04/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a -0.03M
Total (Silver Eq. Oz.): 130.00M 130.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a -0.02M
Silver Eq. Oz.: 104.94M 104.94M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $-56.56M $-38.20M n/a $18.36M
Total Maximum Profit: $-56.56M $-38.20M n/a $18.36M
Max Profit / Current MCap: n/a n/a n/a 0.085
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $-0.43 $-0.29 n/a $0.14
Total Max Profit Per Share: $-0.43 $-0.29 n/a $0.14
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $225.05 $284.17 n/a $59.12
FD Mkt. Cap / Silver Eq.: $2.90 $3.60 n/a $0.70
FD Mkt. Cap / Per Metal
as % Spot Price:
17.88% 21.84% n/a 3.96%

Reserves &
Resources
08/04/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a -0.04M
Total (Silver Eq. Oz.): 190.00M 190.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a -0.03M
Silver Eq. Oz.: 131.94M 131.94M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $-71.12M $-48.03M n/a $23.09M
Total Maximum Profit: $-71.12M $-48.03M n/a $23.09M
Max Profit / Current MCap: n/a n/a n/a 0.106
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $-0.53 $-0.36 n/a $0.17
Total Max Profit Per Share: $-0.53 $-0.36 n/a $0.17
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $179.00 $226.02 n/a $47.02
FD Mkt. Cap / Silver Eq.: $2.31 $2.86 n/a $0.55
FD Mkt. Cap / Per Metal
as % Spot Price:
14.22% 17.37% n/a 3.15%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.