Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
TSE:EDV
CAD
OTCMKTS:EDVMF
USD
Description
Endeavour Mining Corp are a gold focused major with six producing mines in Burkina Faso, Cote d'Ivoire, Mali and Senegal, one mine in development in Burkina Faso and three exploration properties. Currently they produce roughly 1.4Moz. of gold per year. They have approximately 35Moz. of gold in the reserves and resources category of which 27Moz. are in the measured and indicated category. They have a market capitalisation of ~$5963.82M which is a fall of roughly 8% over the last six months. As of 06/18/2023 they have ~$860M debt and ~$810M cash. They have 247M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
06/18/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$6,456.30M
$5,963.82M
06/18/2023
$-492.48M
Total Assets:
$6,771.00M
$6,771.00M
06/18/2023
$0.00M
Total Liabilities:
$2,385.00M
$2,385.00M
06/18/2023
$0.00M
Current Assets:
$1,366.00M
$1,366.00M
06/18/2023
$0.00M
Current Liabilities:
$567.00M
$567.00M
06/18/2023
$0.00M
Total Debt:
$860.00M
$860.00M
06/18/2023
$0.00M
Cash:
$810.00M
$810.00M
06/18/2023
$0.00M
Enterprise Value:
$6,506.30M
$6,013.82M
07/27/2160
$-492.48M
Cash Flow:
$850.92M
$1,009.82M
never
$158.90M
Cash Flow Multiple:
7.59
5.91
never
-1.68
Net Debt to Cash Flow Ratio:
0.06
0.05
never
-0.01
Finance within 1 year:
06/18/2023
n/a
Misc
06/18/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
247,000,000
247,000,000
06/18/2023
0
Shares (FD):
252,000,000
252,000,000
06/18/2023
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
06/18/2023
n/a
Production (Gold Eq Oz.):
(guess) 1,400,000
(guess) 1,400,000
06/18/2023
0
Production (Silver Eq Oz.) :
(guess) 113,401,738
(guess) 113,986,635
06/18/2023
584,898
Initial CapEx (Outstanding):
n/a
n/a
06/18/2023
n/a
Funding Option:
n/a
n/a
06/18/2023
n/a
Documentation:
none
PRODUCER
11/19/2023
n/a
Future MCap Modifier:
0.3Producer: Elite Quality
0.3Producer: Elite Quality
04/24/2023
0
Cash Flow Multiplier:
10
10
06/18/2023
0.00
Resource Data
GOLD
06/18/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
17.00M
17.00M
06/18/2023
0.00M
Measured & Indicated:
27.00M
27.00M
06/18/2023
0.00M
Inferred:
8.00M
8.00M
06/18/2023
0.00M
Reserves & Resources:
35.00M
35.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
15.30M
15.30M
06/18/2023
0.00M
Measured & Indicated:
22.50M
22.50M
06/18/2023
0.00M
Inferred:
3.60M
3.60M
06/18/2023
0.00M
Reserves & Resources:
26.10M
26.10M
never
0.00M
C U R R E N T
Annual Production:
(guess) 1,400,000oz.
(guess) 1,400,000oz.
06/18/2023
0oz.
Cash Cost:
$800
$800
06/18/2023
$0.00
Extra Operating Cost:
$550
$550
06/18/2023
$0.00
Average Grade:
1.50 g/t
1.50 g/t
06/18/2023
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
11/19/2023
0.00%
F U T U R E
Proven & Probable:
30.00M
30.00M
06/18/2023
0.00M
Annual Production:
1,600,000oz.
1,600,000oz.
06/18/2023
0oz.
Cash Cost:
$900
$900
06/18/2023
$0
Extra Operating Cost:
$550
$550
06/18/2023
$0
SILVER
06/18/2023 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
06/18/2023
0.00M
Measured & Indicated:
n/a
n/a
06/18/2023
0.00M
Inferred:
n/a
n/a
06/18/2023
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
06/18/2023
0.00M
Measured & Indicated:
n/a
n/a
06/18/2023
0.00M
Inferred:
n/a
n/a
06/18/2023
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
06/18/2023
$0.00
Extra Operating Cost:
n/a
n/a
06/18/2023
$0.00
Average Grade:
n/a
n/a
06/18/2023
n/a
Recovery Rate:
n/a
n/a
06/18/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
06/18/2023
0.00M
Annual Production:
n/a
n/a
06/18/2023
n/a
Cash Cost:
n/a
n/a
06/18/2023
n/a
Extra Operating Cost:
n/a
n/a
06/18/2023
n/a
Property
Last Analysis Data (06/18/2023)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
West Africa , Burkina Faso
Boungou
100% (guess)
n/a
Open Pit
show
Large mine.
200,000 oz annual production.
Low cash costs.
Production
West Africa , Burkina Faso
Mana
90%
200,000
n/a
show
Large property with 6 million oz at 2 gpt
Development
West Africa , Burkina Faso
Wahgnion
100% (guess)
800,000
Open Pit
show
Large 2.4 million oz deposit at 1.5 gpt
Exploration
West Africa , Burkina Faso
Bantou
100% (guess)
n/a
n/a
n/a
Exploration
Burkina Faso
Hounde
90%
1
n/a
show
Production in 2016
Exploration
West Africa , Burkina Faso
Nabanga
100% (guess)
n/a
n/a
n/a
Production
West Africa , Cote d'Ivoire
Ity
85%
n/a
Open Pit
show
5m oz M&I
300K annual production
Production
West Africa , Cote d'Ivoire
Lafigue
80%
n/a
Open Pit
show
Q3 2024 production
200K year
Production
Mali
Kalana
80%
38,000
Both
show
Currently small underground mining, but potential for a large open pit mine.
Production
West Africa , Senegal
Sabodala - Massawa
90%
n/a
Open Pit
show
Main mine and mill.
They are going to process or from the Golouma and Masato mines at this mill.
Production should reach 350,000 oz around 2016 or 2017.
Total Land Package Size (ha):
1,038,001
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
West Africa , Burkina Faso
Boungou
100% (guess)
n/a
Open Pit
show
Large mine.
200,000 oz annual production.
Low cash costs.
Production
West Africa , Burkina Faso
Mana
90%
200,000
n/a
show
Large property with 6 million oz at 2 gpt
Development
West Africa , Burkina Faso
Wahgnion
100% (guess)
800,000
Open Pit
show
Large 2.4 million oz deposit at 1.5 gpt
Exploration
West Africa , Burkina Faso
Bantou
100% (guess)
n/a
n/a
n/a
Exploration
Burkina Faso
Hounde
90%
1
n/a
show
Production in 2016
Exploration
West Africa , Burkina Faso
Nabanga
100% (guess)
n/a
n/a
n/a
Production
West Africa , Cote d'Ivoire
Ity
85%
n/a
Open Pit
show
5m oz M&I
300K annual production
Production
West Africa , Cote d'Ivoire
Lafigue
80%
n/a
Open Pit
show
Q3 2024 production
200K year
Production
Mali
Kalana
80%
38,000
Both
show
Currently small underground mining, but potential for a large open pit mine.
Production
West Africa , Senegal
Sabodala - Massawa
90%
n/a
Open Pit
show
Main mine and mill.
They are going to process or from the Golouma and Masato mines at this mill.
Production should reach 350,000 oz around 2016 or 2017.
Total Land Package Size (ha):
1,038,001
Profitability (by resource)
Proven & Probable
06/18/2023 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.):
17.00M
17.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
7.10M
P L A U S I B L E
Gold Eq. Oz.:
15.30M
15.30M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
6.39M
Maximum Profit (Gold):
$9,299.34M
$11,035.89M
n/a
$1,736.55M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$9,299.34M
$11,035.89M
n/a
$1,736.55M
Max Profit / Current MCap:
1.440
1.850
n/a
0.410
Max Profit Per Share (Gold):
$36.90
$43.79
n/a
$6.89
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$36.90
$43.79
n/a
$6.89
Total Free Profit Per Share:
$3.03
$11.76
n/a
$8.73
FD MCap / Gold Eq.:
$421.98
$389.79
n/a
$-32.19
FD MCap / Silver Eq.:
$5.21
$4.79
n/a
$-0.42
FD MCap / Per Metal as % Spot Price:
21.55%
18.82%
n/a
-2.74%
Measured & Indicated
06/18/2023 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.):
27.00M
27.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
11.28M
P L A U S I B L E
Gold Eq. Oz.:
22.50M
22.50M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
9.40M
Maximum Profit (Gold):
$13,675.50M
$16,229.25M
n/a
$2,553.75M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$13,675.50M
$16,229.25M
n/a
$2,553.75M
Max Profit / Current MCap:
2.118
2.721
n/a
0.603
Max Profit Per Share (Gold):
$54.27
$64.40
n/a
$10.13
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$54.27
$64.40
n/a
$10.13
Total Free Profit Per Share:
$20.40
$32.37
n/a
$11.97
FD MCap / Gold Eq.:
$286.95
$265.06
n/a
$-21.89
FD MCap / Silver Eq.:
$3.54
$3.26
n/a
$-0.29
FD MCap / Per Metal as % Spot Price:
14.66%
12.80%
n/a
-1.86%
Reserves & Resources
06/18/2023 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.):
35.00M
35.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
14.62M
P L A U S I B L E
Gold Eq. Oz.:
26.10M
26.10M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
10.90M
Maximum Profit (Gold):
$15,863.58M
$18,825.93M
n/a
$2,962.35M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$15,863.58M
$18,825.93M
n/a
$2,962.35M
Max Profit / Current MCap:
2.457
3.157
n/a
0.700
Max Profit Per Share (Gold):
$62.95
$74.71
n/a
$11.76
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$62.95
$74.71
n/a
$11.76
Total Free Profit Per Share:
$29.08
$42.68
n/a
$13.60
FD MCap / Gold Eq.:
$247.37
$228.50
n/a
$-18.87
FD MCap / Silver Eq.:
$3.05
$2.81
n/a
$-0.25
FD MCap / Per Metal as % Spot Price:
12.63%
11.03%
n/a
-1.60%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
06/18/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
12/03/2023
Spot Gold:
$1,957.80
$2,071.30
12/03/2023
$113.50
Spot Silver:
$24.17
$25.44
12/03/2023
$1.27
Gold:Silver Ratio:
81.00
81.42
12/03/2023
0.42
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Follow us on: