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 & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
TSE:EDV CAD
LON:EDV GBX
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 1.2Moz. of gold per year. They have approximately 32Moz. of gold in the reserves and resources category of which 27Moz. are in the measured and indicated category. They have a market capitalisation of ~$11883.68M which is a rise of roughly 55% over the last six months. As of 11/13/2025 they have ~$675M debt and ~$225M cash. They have 243M shares outstanding and trade on the Toronto Stock Exchange, the London 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 06/09/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $7,673.57M $11,883.68M 06/09/2025
MCap (OS): $7,518.87M $11,644.09M 06/09/2025
Total Assets: $6,771.00M $6,000.00M 11/13/2025
Total Liabilities: $2,385.00M $2,000.00M 11/13/2025
Current Assets: $950.00M $350.00M 11/13/2025
Current Liabilities: $567.00M $567.00M 06/09/2025
Total Debt: $1,115.00M $675.00M 11/13/2025
Cash: $737.00M $225.00M 11/13/2025
Debt (Net): $378.00M $450.00M
Enterprise Value: $8,051.57M $12,333.68M 11/02/2360
Cash Flow: $1,813.24M $2,687.52M never
Cash Flow Multiple: 4.23 4.42 never
Net Debt to
Cash Flow Ratio:		 0.21 0.17 never
Finance within 1 year: 06/09/2025
Misc 06/09/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 243,000,000 243,000,000 06/09/2025
Shares (FD): 248,000,000 248,000,000 06/09/2025
Insider Ownership: n/a n/a never
Dividend (Annual): n/a 0.9% 11/13/2025
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a n/a 06/09/2025
Production (Gold Eq Oz.): (guess) 
1,200,000		 (guess) 
1,200,000		 08/13/2025
Production (Silver Eq Oz.): (guess) 
110,490,434		 (guess) 
83,945,205		 08/13/2025
Development Phase: none Producer (Multiple Mines) 11/13/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 30
Producer: Elite Quality
 30
Producer: Elite Quality
 04/24/2023
Cash Flow Multiple: 16 16 06/09/2025

Resource Data

GOLD 06/09/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 14.00M 14.00M 06/09/2025
Measured & Indicated: 27.00M 27.00M 06/09/2025
Inferred: 5.00M 5.00M 06/09/2025
Reserves & Resources: 32.00M 32.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 12.60M 12.60M 06/09/2025
Measured & Indicated: 21.96M 21.96M 06/09/2025
Inferred: 2.25M 2.25M 06/09/2025
Reserves & Resources: 24.21M 24.21M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
1,200,000oz.		 (guess) 
1,200,000oz.		 08/13/2025
Cash Cost: $1,100 $1,250 11/13/2025
Extra Operating Cost: $700 $800 11/13/2025
Total: $1,800 $2,050 11/13/2025
Margin (Free Cash Flow): $1,511 (46%) $2,240 (52%)
MCap / Production (AuEq): $6,394.65 $9,903.07
EV / Production (AuEq): $6,709.65 $10,278.07
G
R
A
D
E		 Underground (Avg): 3.00 g/t 3.00 g/t 06/09/2025
Open Pit (Avg): n/a 1.60 g/t 03/18/2024
Recovery Rate: (CG)  90.00% (CG)  90.00% 11/13/2025
F
U
T
U
R
E		 Proven & Probable: 30.00M 30.00M 06/09/2025
Annual Production: 1,400,000oz. 1,400,000oz. 06/09/2025
Cash Cost: $1,200 $1,350 11/13/2025
Extra Operating Cost: $750 $750 06/09/2025
SILVER 06/09/2025
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 06/09/2025
Measured & Indicated: n/a n/a 06/09/2025
Inferred: n/a n/a 06/09/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 06/09/2025
Measured & Indicated: n/a n/a 06/09/2025
Inferred: n/a n/a 06/09/2025
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 06/09/2025
Extra Operating Cost: n/a n/a 06/09/2025
Total: n/a n/a 06/09/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $69.45 $141.56
EV / Production (AgEq): $72.87 $146.93
G
R
A
D
E		 Underground (Avg): n/a n/a 06/09/2025
Open Pit (Avg): n/a n/a 06/18/2023
Recovery Rate: n/a n/a 06/09/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 06/09/2025
Annual Production: n/a n/a 06/09/2025
Cash Cost: n/a n/a 06/09/2025
Extra Operating Cost: n/a n/a 06/09/2025

Property

Last Analysis Data  (06/09/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
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

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 Hounde
90 show
Production in 2016

Size: 1 ha
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
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 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

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 Hounde
90 show
Production in 2016

Size: 1 ha
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
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		 06/09/2025
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.): 14.00M 14.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 12.60M 12.60M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $19,038.98M $28,218.96M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $19,038.98M $28,218.96M n/a
Max Profit / Current MCap: 2.481 2.375 n/a
Max Profit Per Share (Gold): $76.77 $113.79 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $76.77 $113.79 n/a
Total Free Profit Per Share: $34.43 $47.82 n/a
FD MCap / Gold Eq.: $609.01 $943.15 n/a
FD MCap / Silver Eq.: $6.61 $13.48 n/a
FD MCap / Per Metal
as % Spot Price:		 18.39% 21.99% n/a
EV / Gold Eq.: $639.01 $978.86 n/a
EV / Silver Eq.: $6.94 $13.99 n/a
EV / Per Metal
as % Spot Price:		 19.30% 22.82% n/a
Measured &
Indicated		 06/09/2025
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.): 27.00M 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.: 21.96M 21.96M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $33,182.22M $49,181.62M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $33,182.22M $49,181.62M n/a
Max Profit / Current MCap: 4.324 4.139 n/a
Max Profit Per Share (Gold): $133.80 $198.31 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $133.80 $198.31 n/a
Total Free Profit Per Share: $91.46 $132.34 n/a
FD MCap / Gold Eq.: $349.43 $541.15 n/a
FD MCap / Silver Eq.: $3.80 $7.74 n/a
FD MCap / Per Metal
as % Spot Price:		 10.55% 12.62% n/a
EV / Gold Eq.: $366.65 $561.64 n/a
EV / Silver Eq.: $3.98 $8.03 n/a
EV / Per Metal
as % Spot Price:		 11.07% 13.09% n/a

Reserves &
Resources		 06/09/2025
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.): 32.00M 32.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 24.21M 24.21M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $36,582.04M $54,220.72M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $36,582.04M $54,220.72M n/a
Max Profit / Current MCap: 4.767 4.563 n/a
Max Profit Per Share (Gold): $147.51 $218.63 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $147.51 $218.63 n/a
Total Free Profit Per Share: $105.17 $152.66 n/a
FD MCap / Gold Eq.: $316.96 $490.86 n/a
FD MCap / Silver Eq.: $3.44 $7.02 n/a
FD MCap / Per Metal
as % Spot Price:		 9.57% 11.44% n/a
EV / Gold Eq.: $332.57 $509.45 n/a
EV / Silver Eq.: $3.61 $7.28 n/a
EV / Per Metal
as % Spot Price:		 10.04% 11.88% 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.     ×