Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
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.
Quick Links
Login to access
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:
0.3Producer: Elite Quality
0.3Producer: 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
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Argentina
Santa Rosa
100%
n/a
n/a
n/a
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
Production
Ougadougou , Burkina Faso
Youga
100%
1
n/a
n/a
Development
West Africa , Burkina Faso
Karma
100% (guess)
85,000
Open Pit
show
final permits and feasibility study due in Q1 2014.
Production Q1 2016: 90,000 oz.
$125 million capex.
$600 cash costs.
Development
West Africa , Burkina Faso
Wahgnion
100% (guess)
800,000
Open Pit
show
Large 2.4 million oz deposit at 1.5 gpt
Exploration
Burkina Faso
Banfora
49%
n/a
n/a
n/a
Exploration
West Africa , Burkina Faso
Bantou
100% (guess)
n/a
n/a
n/a
Exploration
Burkina Faso
Bissa
100%
n/a
n/a
n/a
Exploration
Ouagadougou , Burkina Faso
Bissa East - West
100%
n/a
n/a
show
Early exploration.
Exploration
Burkina Faso
Hounde
90%
1
n/a
show
Production in 2016
Exploration
West Africa , Burkina Faso
Karankasso
69% (guess)
75,000
Open Pit
show
Early exploration, but looks like on mine based on initial drill results.
700,000 oz and growing.
Potential 15 mile trend of mineralization.
Exploration
West Africa , Burkina Faso
Ligidi
80%
n/a
Open Pit
show
Currently drilling. Significant potential.
Exploration
West Africa , Burkina Faso
Nabanga
100% (guess)
n/a
n/a
n/a
Exploration
Burkina Faso
Ouare
90%
n/a
n/a
n/a
Exploration
British Columbia , Canada
Ball Creek
65%
n/a
Open Pit
show
Early exploration.
Development
Cote D'ivoire , Cote d'Ivoire
Agbaou
85%
n/a
Open Pit
show
Production in 2013.
Exploration
Cote D'ivoire , Cote d'Ivoire
Cote D Ivoire
100%
n/a
n/a
n/a
Exploration
West Africa , Cote d'Ivoire
Korhogo
100% (guess)
n/a
n/a
n/a
Development
Accra , Ghana
Nzema
90%
1
n/a
n/a
Exploration
Ghana
Ghana exploration
100%
n/a
n/a
n/a
Exploration
Liberia
Liberia
100%
n/a
n/a
n/a
Production
Mali
Kalana
80%
38,000
Both
show
Currently small underground mining, but potential for a large open pit mine.
Production
Mali
Tabakoto Segala
80%
1
n/a
n/a
Exploration
Mali
Fougadian Permit
44%
15,000
n/a
show
JV with IAMGold. Early exploration.
Exploration
Mali
Kofi
93%
n/a
n/a
n/a
Exploration
Mali
Mali
100%
n/a
n/a
n/a
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.
Development
Senegal
Gora
90%
n/a
n/a
n/a
Development
Senegal
Niakafiri
90%
n/a
Open Pit
n/a
Development
West Africa , Senegal
OJVG
39%
200,000
Both
show
JV in Senegal on very large property. 4 million oz resource and likely to grow.
Development
Senegal
Sutuba
90%
n/a
n/a
n/a
Exploration
Senegal
Diadiako
90%
n/a
n/a
n/a
Exploration
Senegal
Golouma/Masato
100% (guess)
n/a
n/a
show
5 million oz deposit at 1.5 gpt
Near to the Sabodala mill.
Exploration
Senegal
Majiva
90%
n/a
n/a
n/a
Exploration
Senegal
Senegal Other
90%
n/a
n/a
n/a
Exploration
Senegal
Soukhoto
90%
n/a
n/a
n/a
Exploration
Senegal
Toumboumba
90%
n/a
n/a
n/a
Total Land Package Size (ha):
1,413,004
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Argentina
Santa Rosa
100%
n/a
n/a
n/a
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
Production
Ougadougou , Burkina Faso
Youga
100%
1
n/a
n/a
Development
West Africa , Burkina Faso
Karma
100% (guess)
85,000
Open Pit
show
final permits and feasibility study due in Q1 2014.
Production Q1 2016: 90,000 oz.
$125 million capex.
$600 cash costs.
Development
West Africa , Burkina Faso
Wahgnion
100% (guess)
800,000
Open Pit
show
Large 2.4 million oz deposit at 1.5 gpt
Exploration
Burkina Faso
Banfora
49%
n/a
n/a
n/a
Exploration
West Africa , Burkina Faso
Bantou
100% (guess)
n/a
n/a
n/a
Exploration
Burkina Faso
Bissa
100%
n/a
n/a
n/a
Exploration
Ouagadougou , Burkina Faso
Bissa East - West
100%
n/a
n/a
show
Early exploration.
Exploration
Burkina Faso
Hounde
90%
1
n/a
show
Production in 2016
Exploration
West Africa , Burkina Faso
Karankasso
69% (guess)
75,000
Open Pit
show
Early exploration, but looks like on mine based on initial drill results.
700,000 oz and growing.
Potential 15 mile trend of mineralization.
Exploration
West Africa , Burkina Faso
Ligidi
80%
n/a
Open Pit
show
Currently drilling. Significant potential.
Exploration
West Africa , Burkina Faso
Nabanga
100% (guess)
n/a
n/a
n/a
Exploration
Burkina Faso
Ouare
90%
n/a
n/a
n/a
Exploration
British Columbia , Canada
Ball Creek
65%
n/a
Open Pit
show
Early exploration.
Development
Cote D'ivoire , Cote d'Ivoire
Agbaou
85%
n/a
Open Pit
show
Production in 2013.
Exploration
Cote D'ivoire , Cote d'Ivoire
Cote D Ivoire
100%
n/a
n/a
n/a
Exploration
West Africa , Cote d'Ivoire
Korhogo
100% (guess)
n/a
n/a
n/a
Development
Accra , Ghana
Nzema
90%
1
n/a
n/a
Exploration
Ghana
Ghana exploration
100%
n/a
n/a
n/a
Exploration
Liberia
Liberia
100%
n/a
n/a
n/a
Production
Mali
Kalana
80%
38,000
Both
show
Currently small underground mining, but potential for a large open pit mine.
Production
Mali
Tabakoto Segala
80%
1
n/a
n/a
Exploration
Mali
Fougadian Permit
44%
15,000
n/a
show
JV with IAMGold. Early exploration.
Exploration
Mali
Kofi
93%
n/a
n/a
n/a
Exploration
Mali
Mali
100%
n/a
n/a
n/a
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.
Development
Senegal
Gora
90%
n/a
n/a
n/a
Development
Senegal
Niakafiri
90%
n/a
Open Pit
n/a
Development
West Africa , Senegal
OJVG
39%
200,000
Both
show
JV in Senegal on very large property. 4 million oz resource and likely to grow.
Development
Senegal
Sutuba
90%
n/a
n/a
n/a
Exploration
Senegal
Diadiako
90%
n/a
n/a
n/a
Exploration
Senegal
Golouma/Masato
100% (guess)
n/a
n/a
show
5 million oz deposit at 1.5 gpt
Near to the Sabodala mill.
Exploration
Senegal
Majiva
90%
n/a
n/a
n/a
Exploration
Senegal
Senegal Other
90%
n/a
n/a
n/a
Exploration
Senegal
Soukhoto
90%
n/a
n/a
n/a
Exploration
Senegal
Toumboumba
90%
n/a
n/a
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)
Defaults
Defaults
06/11/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
USD 1.0000
USD 1.0000
06/03/2023
Spot Gold:
$1,871.50
$1,947.30
06/03/2023
Spot Silver:
$21.86
$23.59
06/03/2023
Gold:Silver Ratio:
85.61
82.55
06/03/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: