Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

Endeavour Mining Corp

www: www.endeavourmining.com   email: mgale@endeavourmining.com
Category: Major
Rating:
Upside Downside Quality
3.0 3.0 A-
Risk: High View History

Rating History

Date Category Rating Risk
Upside Downside Quality
06/08/2026 Major 3.0 3.0A-High
Current Major 3.0 3.0A-High
Profile
Notes
Forum
Your Data



Waiting for

TradingView Chart

Price Data

Symbol Traded Checked Price
TSE:EDV 10/05/2026 10/05/2026 CAD 79.6100
LON:EDV 10/06/2026 10/06/2026 GBX 4,235.00
OTCMKTS:EDVMF 10/05/2026 10/05/2026 USD 54.9900

Performance

+/-
since 		1 Day Last Friday 4 Weeks
% % %
3 Months 6 Months 1 Year
4.11% 4.11% 35.67%

Your Portfolios

Login to start a portfolio.

Scorecard   (1 Star = Poor, 5 Stars = Excellent)

Category Don's Site Average Yours Category
Balance Sheet Balance Sheet
Costs (Exp/Dev/Prod) Costs (Exp/Dev/Prod)
Exploration Potential Exploration Potential
Management/Execution Management/Execution
Ownership/Hedging Ownership/Hedging
Project Locations/Taxes Project Locations/Taxes
Properties/Projects/Pipeline Properties/Projects/Pipeline
Share Structure/Dilution Share Structure/Dilution
Risk (1 = High, 5 = Low) Risk (1 = High, 5 = Low)
Upside Potential Upside Potential
13 Ratings

Your Summary (edit)

Stock Summary (from last analysis - 06/08/2026)

Endeavour Mining is a large gold producer in West Africa, with 5 operating mines in 3 countries (Cote d'Ivoire, Senegal, Burkina Faso). Their market cap has jumped to $13 billion. They are producing 1.2 million oz with all-in costs (free cash flow) around $2700 per oz. They have large resources at 30 million oz, and over 150 drilling targets on 2.5 million acres.

Management is considered very capable. They are a growth company. They did a takeover of True Gold in 2016, Avnel Mining in 2017, Semafo in 2020, and Terranga in 2021. So, they likely will continue to grow via acquisitions. This gives them more upside potential.

Their balance sheet isn't great with $1.1 billion in debt and $650 million in cash. However, they have strong free cash flow. They have everything in place to grow. Their red flags are high debt, potential political issues in West Africa. I would like to see them pay down their debt and increase their dividend (already around 5%), plus buy-back shares, which they have been doing.

They have two advanced projects to add production: Assafou (300K) and Kalana (150K). They are only giving guidance to add 300K oz of production from 1.2 million oz to 1.5 million oz in 2029. What about 2026 through 2028? I consider this a growth stock, but we won't get any production growth for a few years -- unless they do an acquisition.


DD

General Details

Financial 06/08/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $12,808.23M $13,728.37M 06/08/2026 $920.14M
MCap (OS): $12,565.14M $13,467.82M 06/08/2026 $902.68M
Total Assets: $6,000.00M $6,000.00M 06/08/2026 $0.00M
Total Liabilities: $2,000.00M $2,000.00M 06/08/2026 $0.00M
Current Assets: $1,085.00M $1,085.00M 06/08/2026 $0.00M
Current Liabilities: $567.00M $567.00M 06/08/2026 $0.00M
Total Debt: $645.00M $645.00M 06/08/2026 $0.00M
Cash: $1,085.00M $1,085.00M 06/08/2026 $0.00M
Debt (Net): $-440.00M $-440.00M $0.00M
Enterprise Value: $12,368.23M $13,288.37M $920.14M
Cash Flow: $1,903.48M $1,685.39M never $-218.09M
Cash Flow Multiple: 6.73 8.15 never 1.42
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 06/08/2026 n/a
Misc 06/08/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 241,331,005 241,331,005 06/08/2026 0
Shares (FD): 246,000,000 246,000,000 06/08/2026 0
Insider Ownership: n/a n/a 06/08/2026 n/a
Dividend (Annual): 0.81% 0.72% 06/08/2026 -0.09
Company Type: Mostly Gold Mostly Gold never n/a
Group: Producer Producer never n/a
Production ETA: n/a n/a 06/08/2026 n/a
Production (Gold Eq Oz.): (guess) 
1,200,000		 (guess) 
1,200,000		 06/08/2026 0
Production (Silver Eq Oz.): (guess) 
76,770,080		 (guess) 
81,647,363		 06/08/2026 4,877,284
Development Phase: Producer (Multiple Mines) Producer (Multiple Mines) 06/08/2026 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 30
Producer: Elite Quality
 30
Producer: Elite Quality
 06/08/2026 0
Cash Flow Multiple: 16 16 06/08/2026 0.00

Resource Data

GOLD 06/08/2026
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 14.00M 14.00M 06/08/2026 0.00M
Measured & Indicated: 27.00M 27.00M 06/08/2026 0.00M
Inferred: 5.00M 5.00M 06/08/2026 0.00M
Reserves & Resources: 32.00M 32.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 12.60M 12.60M 06/08/2026 0.00M
Measured & Indicated: 21.96M 21.96M 06/08/2026 0.00M
Inferred: 2.25M 2.25M 06/08/2026 0.00M
Reserves & Resources: 24.21M 24.21M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
1,200,000oz.		 (guess) 
1,200,000oz.		 06/08/2026 0oz.
Cash Cost: $1,750 $1,750 06/08/2026 $0.00
Extra Operating Cost: $1,000 $1,000 06/08/2026 $0.00
Total: $2,750 $2,750 06/08/2026 $0.00
Margin (Free Cash Flow): $1,586 (37%) $1,404 (34%) $-181.74
MCap / Production (AuEq): $10,673.53 $11,440.31 $766.79
EV / Production (AuEq): $10,306.86 $11,073.65 $766.79
G
R
A
D
E		 Underground (Avg): 3.00 g/t 3.00 g/t 06/08/2026 n/a
Open Pit (Avg): n/a 1.60 g/t 06/08/2026 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 06/08/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: 30.00M 30.00M 06/08/2026 0.00M
Annual Production: 1,500,000oz. 1,500,000oz. 06/08/2026 0oz.
Cash Cost: $2,000 $2,000 06/08/2026 $0
Extra Operating Cost: $1,000 $1,000 06/08/2026 $0
SILVER 06/08/2026
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 06/08/2026 0.00M
Measured & Indicated: n/a n/a 06/08/2026 0.00M
Inferred: n/a n/a 06/08/2026 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 06/08/2026 0.00M
Measured & Indicated: n/a n/a 06/08/2026 0.00M
Inferred: n/a n/a 06/08/2026 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 06/08/2026 $0.00
Extra Operating Cost: n/a n/a 06/08/2026 $0.00
Total: n/a n/a 06/08/2026 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): $166.84 $168.14 $1.30
EV / Production (AgEq): $161.11 $162.75 $1.65
G
R
A
D
E		 Underground (Avg): n/a n/a 06/08/2026 n/a
Open Pit (Avg): n/a n/a 06/08/2026 n/a
Recovery Rate: n/a n/a 06/08/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 06/08/2026 0.00M
Annual Production: n/a n/a 06/08/2026 n/a
Cash Cost: n/a n/a 06/08/2026 n/a
Extra Operating Cost: n/a n/a 06/08/2026 n/a

Property

Last Analysis Data  (06/08/2026)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Hounde
90 show
Production in 2016

Size: 1 ha
Prod Mana
90 show
Large property with 6 million oz at 2 gpt

Size: 200,000 ha
Dev Wahgnion
100 show
Large 2.4 million oz deposit at 1.5 gpt

Size: 800,000 ha
Exp Bantou
100 n/a
Exp Nabanga
100 n/a
Prod Ity
85 show
5m oz M&I
300K annual production
Prod Lafigue
80 show
Q3 2024 production
200K year
Dev Assafou
100 show
Large mine.

300,000 oz annual production.

Low cash costs.

Production in 2029.
Prod Kalana
80 show
Currently small underground mining, but potential for a large open pit mine.

Size: 38,000 ha
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.
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Hounde
90 show
Production in 2016

Size: 1 ha
Prod Mana
90 show
Large property with 6 million oz at 2 gpt

Size: 200,000 ha
Dev Wahgnion
100 show
Large 2.4 million oz deposit at 1.5 gpt

Size: 800,000 ha
Exp Bantou
100 n/a
Exp Nabanga
100 n/a
Prod Ity
85 show
5m oz M&I
300K annual production
Prod Lafigue
80 show
Q3 2024 production
200K year
Dev Assafou
100 show
Large mine.

300,000 oz annual production.

Low cash costs.

Production in 2029.
Prod Kalana
80 show
Currently small underground mining, but potential for a large open pit mine.

Size: 38,000 ha
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.

Profitability (by resource)

Proven &
Probable		 06/08/2026
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.): 14.00M 14.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 56.90M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 12.60M 12.60M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 51.21M
Maximum Profit (Gold): $19,986.50M $17,696.57M n/a $-2,289.92M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $19,986.50M $17,696.57M n/a $-2,289.92M
Max Profit / Current MCap: 1.560 1.289 n/a -0.271
Max Profit Per Share (Gold): $81.25 $71.94 n/a $-9.31
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $81.25 $71.94 n/a $-9.31
Total Free Profit Per Share: $8.66 $0.00 n/a $-8.66
FD MCap / Gold Eq.: $1,016.53 $1,089.55 n/a $73.03
FD MCap / Silver Eq.: $15.89 $16.01 n/a $0.12
FD MCap / Per Metal
as % Spot Price:		 23.44% 26.23% n/a 2.78%
EV / Gold Eq.: $981.61 $1,054.63 n/a $73.03
EV / Silver Eq.: $15.34 $15.50 n/a $0.16
EV / Per Metal
as % Spot Price:		 22.64% 25.39% n/a 2.75%
Measured &
Indicated		 06/08/2026
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 109.74M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 21.96M 21.96M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 89.25M
Maximum Profit (Gold): $34,833.61M $30,842.60M n/a $-3,991.01M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $34,833.61M $30,842.60M n/a $-3,991.01M
Max Profit / Current MCap: 2.720 2.247 n/a -0.473
Max Profit Per Share (Gold): $141.60 $125.38 n/a $-16.22
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $141.60 $125.38 n/a $-16.22
Total Free Profit Per Share: $69.01 $45.77 n/a $-23.24
FD MCap / Gold Eq.: $583.25 $625.15 n/a $41.90
FD MCap / Silver Eq.: $9.12 $9.19 n/a $0.07
FD MCap / Per Metal
as % Spot Price:		 13.45% 15.05% n/a 1.60%
EV / Gold Eq.: $563.22 $605.12 n/a $41.90
EV / Silver Eq.: $8.80 $8.89 n/a $0.09
EV / Per Metal
as % Spot Price:		 12.99% 14.57% n/a 1.58%

Reserves &
Resources		 06/08/2026
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.): 32.00M 32.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 130.06M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 24.21M 24.21M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 98.40M
Maximum Profit (Gold): $38,402.63M $34,002.70M n/a $-4,399.93M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $38,402.63M $34,002.70M n/a $-4,399.93M
Max Profit / Current MCap: 2.998 2.477 n/a -0.521
Max Profit Per Share (Gold): $156.11 $138.22 n/a $-17.89
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $156.11 $138.22 n/a $-17.89
Total Free Profit Per Share: $83.52 $58.61 n/a $-24.91
FD MCap / Gold Eq.: $529.05 $567.05 n/a $38.01
FD MCap / Silver Eq.: $8.27 $8.33 n/a $0.06
FD MCap / Per Metal
as % Spot Price:		 12.20% 13.65% n/a 1.45%
EV / Gold Eq.: $510.87 $548.88 n/a $38.01
EV / Silver Eq.: $7.99 $8.07 n/a $0.08
EV / Per Metal
as % Spot Price:		 11.78% 13.21% n/a 1.43%

Future Valuation (Cash Flow & Totals)

Totals 06/08/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
C
U
R
R
E
N
T		 R & R Valuation: $31,494.04M $30,174.06M n/a $-1,319.98M
FD MCap: $12,808.23M $13,728.37M n/a $920.14M
Annual Gold Production: (guess) 
1,200,000oz.		 (guess) 
1,200,000oz.		 06/08/2026 0oz.
Annual Silver Production: n/a n/a 0oz.
F

U

T

U

R

E		 FD MCap (Resources): $63,000.00M $63,000.00M n/a $0M
FD MCap Growth (Resources): 392% 359% n/a -33%
FD MCap (Cash Flow): $96,000.00M $96,000M n/a 0.00M
FD MCap Growth (Cash Flow): 650% 599% n/a -50%
Estimated
Price		 USD: $390.24 $390.24 n/a $0.00
CAD: $544.0751 $556.6981 n/a $12.6230
Ratio FD MCap (Resources : Cash Flow): 0.66 0.66 n/a 0.00
Annual
Production		 Gold: 1,500,000 oz. 1,500,000 oz. n/a 0 oz.
Silver: n/a n/a n/a n/a
Current
FD MCap / 		Gold Eq. Reserves: 426.94 457.61 n/a 30.67
Silver Eq. Reserves: 12.20 13.07 n/a 0.88
Gold Eq. Production: 8,538.82 9,152.25 n/a 613.43
Silver Eq. Production: 243.97 261.49 n/a 17.53
P&P
Reserves
(oz.)		 Gold: 30.00M 30.00M 06/08/2026 n/a
Silver: n/a n/a 06/08/2026 n/a
Gold Eq.: 30.00M 30.00M 06/08/2026 n/a
Silver Eq.: 1,050.00M 1,050.00M 06/08/2026 n/a
P&P Reserves
per FD
Share (oz.)		 Gold: 0.122 0.122 n/a n/a
Silver: n/a n/a n/a n/a
Gold Eq.: 0.122 0.122 n/a n/a
Silver Eq.: 4.268 4.268 n/a n/a
Free Cash Flow 06/08/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Current: $1,903.48M $1,685.39M n/a $-218.09M
Current Multiple: 6.73 8.15 n/a 1.42
Current FCF/MCap Ratio: 14.86% 12.28% n/a -2.58%
Current FCF/Share: $7.74 $6.85 n/a $-0.89
F
U
T
U
R
E		 @ current pm prices: $2,004.35M $1,731.74M n/a $-272.61M
Multiple @ current pm prices: 6.39 7.93 n/a 1.54
Growth @ current pm prices: 5.30% 2.75% n/a -0.03
@ future prices: $6,000.00M $6,000.00M n/a $0.00M
Multiple @ future prices: 2.13 2.29 n/a 0.15
Growth @ future prices: 256.00% 256.00% n/a 0.41

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.     ×