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 10.0Moz. of silver per year. They have approximately 177Moz. of silver in the reserves and resources category of which 112Moz. are in the measured and indicated category. They have a market capitalisation of ~$319M which is a fall of roughly 30% over the last two months. As of 06/26/2018 they have no debt and ~$36M cash. They have 139M 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 06/26/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $458.20M $319.00M 06/26/2018 $-139.20M
Total Assets: $178.00M $178.00M 06/26/2018 $0.00M
Total Liabilities: $29.00M $29.00M 06/26/2018 $0.00M
Current Assets: $86.00M $86.00M 06/26/2018 $0.00M
Current Liabilities: $20.00M $20.00M 06/26/2018 $0.00M
Total Debt: $0.00M $0.00M 06/26/2018 $0.00M
Cash: $36.00M $36.00M 06/26/2018 $0.00M
Enterprise Value: $422.20M $283.00M 12/20/1978 $-139.20M
Cash Flow: $-12.95M $-22.68M never $-9.73M
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: 06/26/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 06/26/2018 0.00%
Misc 06/26/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 139,000,000 139,000,000 06/26/2018 0
Shares (FD): 145,000,000 145,000,000 06/26/2018 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 06/26/2018 n/a
Production (Gold Eq Oz.): (guess) 
128,808
(guess) 
124,599
06/26/2018 -4,209
Production (Silver Eq Oz.): (guess) 
10,000,000
(guess) 
10,000,000
06/26/2018 0
Initial CapEx (Outstanding): n/a n/a 06/26/2018 n/a
Funding Option: n/a n/a 06/26/2018 n/a
Documentation: none PRODUCER 06/26/2018 n/a
Value Adjustment: 25% 25% never 0%

Resource Data

GOLD 06/26/2018
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 06/26/2018 0.00M
Measured & Indicated: n/a n/a 06/26/2018 0.00M
Inferred: n/a n/a 06/26/2018 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 06/26/2018 0.00M
Measured & Indicated: n/a n/a 06/26/2018 0.00M
Inferred: n/a n/a 06/26/2018 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 06/26/2018 $0.00
Extra Operating Cost: n/a n/a 06/26/2018 $0.00
Average Grade: n/a n/a 06/26/2018 n/a
Recovery Rate: n/a n/a 06/26/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 06/26/2018 0.00M
Annual Production: n/a n/a 06/26/2018 n/a
Cash Cost: n/a n/a 06/26/2018 n/a
Extra Operating Cost: n/a n/a 06/26/2018 n/a
SILVER 06/26/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 55.00M 55.00M 06/26/2018 0.00M
Measured & Indicated: 112.00M 112.00M 06/26/2018 0.00M
Inferred: 65.00M 65.00M 06/26/2018 0.00M
Reserves & Resources: 177.00M 177.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 49.50M 49.50M 06/26/2018 0.00M
Measured & Indicated: 90.54M 90.54M 06/26/2018 0.00M
Inferred: 29.25M 29.25M 06/26/2018 0.00M
Reserves & Resources: 119.79M 119.79M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
10,000,000oz.
(guess) 
10,000,000oz.
06/26/2018 0oz.
Cash Cost: $10 $10 06/26/2018 $0.00
Extra Operating Cost: $8 $8 06/26/2018 $0.00
Average Grade: 330.00 g/t 330.00 g/t 06/26/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 06/26/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 150.00M 150.00M 06/26/2018 0.00M
Annual Production: 10,000,000oz. 10,000,000oz. 06/26/2018 0oz.
Cash Cost: $10 $10 06/26/2018 $0
Extra Operating Cost: $8 $8 06/26/2018 $0

Property

Last Analysis Data  (06/26/2018)
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
06/26/2018
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 -0.02M
Total (Silver Eq. Oz.): 55.00M 55.00M 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.: 49.50M 49.50M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $-48.08M $-84.20M n/a $-36.12M
Total Maximum Profit: $-48.08M $-84.20M n/a $-36.12M
Max Profit / Current MCap: n/a n/a n/a -0.159
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $-0.33 $-0.58 n/a $-0.25
Total Max Profit Per Share: $-0.33 $-0.58 n/a $-0.25
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $718.63 $517.21 n/a $-201.42
FD Mkt. Cap / Silver Eq.: $9.26 $6.44 n/a $-2.81
FD Mkt. Cap / Per Metal
as % Spot Price:
57.32% 43.66% n/a -13.65%
Measured &
Indicated
06/26/2018
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 -0.05M
Total (Silver Eq. Oz.): 112.00M 112.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a -0.04M
Silver Eq. Oz.: 90.54M 90.54M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $-87.94M $-154.01M n/a $-66.07M
Total Maximum Profit: $-87.94M $-154.01M n/a $-66.07M
Max Profit / Current MCap: n/a n/a n/a -0.291
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $-0.61 $-1.06 n/a $-0.46
Total Max Profit Per Share: $-0.61 $-1.06 n/a $-0.46
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $392.89 $282.77 n/a $-110.12
FD Mkt. Cap / Silver Eq.: $5.06 $3.52 n/a $-1.54
FD Mkt. Cap / Per Metal
as % Spot Price:
31.34% 23.87% n/a -7.47%

Reserves &
Resources
06/26/2018
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 -0.07M
Total (Silver Eq. Oz.): 177.00M 177.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a -0.05M
Silver Eq. Oz.: 119.79M 119.79M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $-116.35M $-203.76M n/a $-87.42M
Total Maximum Profit: $-116.35M $-203.76M n/a $-87.42M
Max Profit / Current MCap: n/a n/a n/a -0.385
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $-0.80 $-1.41 n/a $-0.60
Total Max Profit Per Share: $-0.80 $-1.41 n/a $-0.60
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $296.95 $213.73 n/a $-83.23
FD Mkt. Cap / Silver Eq.: $3.83 $2.66 n/a $-1.16
FD Mkt. Cap / Per Metal
as % Spot Price:
23.68% 18.04% n/a -5.64%

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.