Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Endeavour Mining Corp

www: www.endeavourmining.com   email: mgale@endeavourmining.com
Category: Major
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

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, Mali and Senegal, eight mines in development in Burkina Faso, Cote d'Ivoire, Ghana and Senegal and 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 ~$6664.34M which is a rise of roughly 8% over the last twelve months. As of 06/11/2022 they have ~$982M debt and ~$906M cash. They have 249M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

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

General Details

Financial 06/11/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $6,155.00M $6,664.34M 06/11/2022
Total Assets: $6,771.00M $6,771.00M 06/11/2022
Total Liabilities: $2,385.00M $2,385.00M 06/11/2022
Current Assets: $1,366.00M $1,366.00M 06/11/2022
Current Liabilities: $567.00M $567.00M 06/11/2022
Total Debt: $982.00M $982.00M 06/11/2022
Cash: $906.00M $906.00M 06/11/2022
Enterprise Value: $6,231.00M $6,740.34M 08/04/2183
Cash Flow: $1,010.10M $976.22M never
Cash Flow Multiple: 6.09 6.83 never
Net Debt to
Cash Flow Ratio:		 0.08 0.08 never
Finance within 1 year: 06/11/2022
Misc 06/11/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 249,000,000 249,000,000 06/11/2022
Shares (FD): 255,000,000 255,000,000 06/11/2022
Insider Ownership: n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 06/11/2022
Production (Gold Eq Oz.): (guess) 
1,400,000		 (guess) 
1,400,000		 03/10/2023
Production (Silver Eq Oz.): (guess) 
119,858,188		 (guess) 
115,566,766		 03/10/2023
Initial CapEx (Outstanding): n/a n/a 06/11/2022
Funding Option: n/a n/a 06/11/2022
Documentation: none PRODUCER 04/17/2023
Future MCap Modifier: 0.3
Producer: Elite Quality
 0.3
Producer: Elite Quality
 04/24/2023
Cash Flow Multiplier: 5 12 04/16/2023

Resource Data

GOLD 06/11/2022
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 18.00M 17.00M 03/10/2023
Measured & Indicated: 28.00M 27.00M 03/10/2023
Inferred: 8.00M 8.00M 03/10/2023
Reserves & Resources: 36.00M 35.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 16.20M 15.30M 03/10/2023
Measured & Indicated: 23.40M 22.50M 03/10/2023
Inferred: 3.60M 3.60M 03/10/2023
Reserves & Resources: 27.00M 26.10M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
1,400,000oz.		 (guess) 
1,400,000oz.		 03/10/2023
Cash Cost: $750 $800 03/10/2023
Extra Operating Cost: $400 $450 03/10/2023
Average Grade: 1.50 g/t 1.50 g/t 06/11/2022
Recovery Rate: (CG)  90.00% (CG)  90.00% 04/17/2023
F
U
T
U
R
E		 Proven & Probable: 30.00M 30.00M 06/11/2022
Annual Production: 1,600,000oz. 1,600,000oz. 06/11/2022
Cash Cost: $800 $950 04/16/2023
Extra Operating Cost: $400 $450 03/10/2023
SILVER 06/11/2022
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 06/11/2022
Measured & Indicated: n/a n/a 06/11/2022
Inferred: n/a n/a 06/11/2022
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 06/11/2022
Measured & Indicated: n/a n/a 06/11/2022
Inferred: n/a n/a 06/11/2022
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 06/11/2022
Extra Operating Cost: n/a n/a 06/11/2022
Average Grade: n/a n/a 06/11/2022
Recovery Rate: n/a n/a 06/11/2022
F
U
T
U
R
E		 Proven & Probable: n/a n/a 06/11/2022
Annual Production: n/a n/a 06/11/2022
Cash Cost: n/a n/a 06/11/2022
Extra Operating Cost: n/a n/a 06/11/2022

Property

Last Analysis Data  (06/11/2022)
Stage Name Owned Au Ag Cu Notes
Exp Santa Rosa 100% n/a
Prod Boungou 100% show
Large mine.

200,000 oz annual production.

Low cash costs.
Prod Mana 90% show
Large property with 6 million oz at 2 gpt
Prod Youga 100% n/a
Dev Karma 100% show
final permits and feasibility study due in Q1 2014.

Production Q1 2016: 90,000 oz.

$125 million capex.

$600 cash costs.
Dev Wahgnion 100% show
Large 2.4 million oz deposit at 1.5 gpt
Exp Banfora 49% n/a
Exp Bantou 100% n/a
Exp Bissa 100% n/a
Exp Bissa East - West 100% show
Early exploration.
Exp Hounde 90% show
Production in 2016
Exp Karankasso 69% show
Early exploration, but looks like on mine based on initial drill results.

700,000 oz and growing.

Potential 15 mile trend of mineralization.
Exp Ligidi 80% show
Currently drilling. Significant potential.
Exp Nabanga 100% n/a
Exp Ouare 90% n/a
Exp Ball Creek 65% show
Early exploration.
Dev Agbaou 85% show
Production in 2013.
Exp Cote D Ivoire 100% n/a
Exp Korhogo 100% n/a
Dev Nzema 90% n/a
Exp Ghana exploration 100% n/a
Exp Liberia 100% n/a
Prod Kalana 80% show
Currently small underground mining, but potential for a large open pit mine.
Prod Tabakoto Segala 80% n/a
Exp Fougadian Permit 44% show
JV with IAMGold. Early exploration.
Exp Kofi 93% n/a
Exp Mali 100% n/a
Prod Sabodala - Massawa 90% 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.
Dev Gora 90% n/a
Dev Niakafiri 90% n/a
Dev OJVG 39% show
JV in Senegal on very large property. 4 million oz resource and likely to grow.
Dev Sutuba 90% n/a
Exp Diadiako 90% n/a
Exp Golouma/Masato 100% show
5 million oz deposit at 1.5 gpt

Near to the Sabodala mill.
Exp Majiva 90% n/a
Exp Senegal Other 90% n/a
Exp Soukhoto 90% n/a
Exp Toumboumba 90% n/a
Total Land Package Size (ha): 1,413,004  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Santa Rosa 100% n/a
Prod Boungou 100% show
Large mine.

200,000 oz annual production.

Low cash costs.
Prod Mana 90% show
Large property with 6 million oz at 2 gpt
Prod Youga 100% n/a
Dev Karma 100% show
final permits and feasibility study due in Q1 2014.

Production Q1 2016: 90,000 oz.

$125 million capex.

$600 cash costs.
Dev Wahgnion 100% show
Large 2.4 million oz deposit at 1.5 gpt
Exp Banfora 49% n/a
Exp Bantou 100% n/a
Exp Bissa 100% n/a
Exp Bissa East - West 100% show
Early exploration.
Exp Hounde 90% show
Production in 2016
Exp Karankasso 69% show
Early exploration, but looks like on mine based on initial drill results.

700,000 oz and growing.

Potential 15 mile trend of mineralization.
Exp Ligidi 80% show
Currently drilling. Significant potential.
Exp Nabanga 100% n/a
Exp Ouare 90% n/a
Exp Ball Creek 65% show
Early exploration.
Dev Agbaou 85% show
Production in 2013.
Exp Cote D Ivoire 100% n/a
Exp Korhogo 100% n/a
Dev Nzema 90% n/a
Exp Ghana exploration 100% n/a
Exp Liberia 100% n/a
Prod Kalana 80% show
Currently small underground mining, but potential for a large open pit mine.
Prod Tabakoto Segala 80% n/a
Exp Fougadian Permit 44% show
JV with IAMGold. Early exploration.
Exp Kofi 93% n/a
Exp Mali 100% n/a
Prod Sabodala - Massawa 90% 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.
Dev Gora 90% n/a
Dev Niakafiri 90% n/a
Dev OJVG 39% show
JV in Senegal on very large property. 4 million oz resource and likely to grow.
Dev Sutuba 90% n/a
Exp Diadiako 90% n/a
Exp Golouma/Masato 100% show
5 million oz deposit at 1.5 gpt

Near to the Sabodala mill.
Exp Majiva 90% n/a
Exp Senegal Other 90% n/a
Exp Soukhoto 90% n/a
Exp Toumboumba 90% n/a
Total Land Package Size (ha): 1,413,004  

Profitability (by resource)

Proven &
Probable		 06/11/2022
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 18.00M 17.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 16.20M 15.30M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $11,688.30M $10,668.69M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $11,688.30M $10,668.69M n/a
Max Profit / Current MCap: 1.899 1.601 n/a
Max Profit Per Share (Gold): $45.84 $41.84 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $45.84 $41.84 n/a
Total Free Profit Per Share: $15.10 $6.74 n/a
FD MCap / Gold Eq.: $379.94 $435.58 n/a
FD MCap / Silver Eq.: $4.44 $5.28 n/a
FD MCap / Per Metal
as % Spot Price:		 20.30% 22.37% n/a
Measured &
Indicated		 06/11/2022
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 28.00M 27.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 23.40M 22.50M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $16,883.10M $15,689.25M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $16,883.10M $15,689.25M n/a
Max Profit / Current MCap: 2.743 2.354 n/a
Max Profit Per Share (Gold): $66.21 $61.53 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $66.21 $61.53 n/a
Total Free Profit Per Share: $35.47 $26.43 n/a
FD MCap / Gold Eq.: $263.03 $296.19 n/a
FD MCap / Silver Eq.: $3.07 $3.59 n/a
FD MCap / Per Metal
as % Spot Price:		 14.05% 15.21% n/a

Reserves &
Resources		 06/11/2022
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 36.00M 35.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 27.00M 26.10M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $19,480.50M $18,199.53M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $19,480.50M $18,199.53M n/a
Max Profit / Current MCap: 3.165 2.731 n/a
Max Profit Per Share (Gold): $76.39 $71.37 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $76.39 $71.37 n/a
Total Free Profit Per Share: $45.65 $36.27 n/a
FD MCap / Gold Eq.: $227.96 $255.34 n/a
FD MCap / Silver Eq.: $2.66 $3.09 n/a
FD MCap / Per Metal
as % Spot Price:		 12.18% 13.11% n/a

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.     ×