Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
OTCMKTS:EDVMF
USD
TSE:EDV
CAD
Description
Endeavour Mining Corp are a gold focused emerging major with five producing mines in Burkina Faso and Mali, three mines in development in Burkina Faso, Cote d'Ivoire and Ghana and exploration properties. Currently they produce roughly 700koz. of gold per year. They have approximately 17.2Moz. of gold in the reserves and resources category of which 12.5Moz. are in the measured and indicated category. They have a market capitalisation of ~$2158.76M which is a fall of roughly 14% over the last nine months. As of 06/20/2020 they have ~$760M debt and ~$350M cash. They have 110M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
06/20/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$2,505.29M
$2,158.76M
06/20/2020
$-346.53M
Total Assets:
$1,950.00M
$1,950.00M
06/20/2020
$0.00M
Total Liabilities:
$1,000.00M
$1,000.00M
06/20/2020
$0.00M
Current Assets:
$290.00M
$290.00M
06/20/2020
$0.00M
Current Liabilities:
$250.00M
$250.00M
06/20/2020
$0.00M
Total Debt:
$760.00M
$760.00M
06/20/2020
$0.00M
Cash:
$350.00M
$350.00M
06/20/2020
$0.00M
Enterprise Value:
$2,915.29M
$2,568.76M
05/26/2051
$-346.53M
Cash Flow:
$311.85M
$292.37M
never
$-19.48M
Cash Flow Multiple:
8.03
7.38
never
-0.65
Net Debt to Cash Flow Ratio:
1.31
1.40
never
0.09
Finance within 1 year:
06/20/2020
n/a
Tax Rate:
(guess) 25.00%
(guess) 25.00%
06/20/2020
0.00%
Misc
06/20/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
109,924,000
109,924,000
06/20/2020
0
Shares (FD):
111,000,000
111,000,000
06/20/2020
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
06/20/2020
n/a
Production (Gold Eq Oz.):
(guess) 700,000
(guess) 700,000
06/20/2020
0
Production (Silver Eq Oz.) :
(guess) 69,324,248
(guess) 46,727,806
06/20/2020
-22,596,442
Initial CapEx (Outstanding):
n/a
n/a
06/20/2020
n/a
Funding Option:
n/a
n/a
06/20/2020
n/a
Documentation:
none
PRODUCER
06/20/2020
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
06/20/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
7.00M
7.00M
06/20/2020
0.00M
Measured & Indicated:
12.50M
12.50M
06/20/2020
0.00M
Inferred:
4.70M
4.70M
06/20/2020
0.00M
Reserves & Resources:
17.20M
17.20M
never
0.00M
P L A U S I B L E
Proven & Probable:
6.30M
6.30M
06/20/2020
0.00M
Measured & Indicated:
10.26M
10.26M
06/20/2020
0.00M
Inferred:
2.12M
2.12M
06/20/2020
0.00M
Reserves & Resources:
12.38M
12.38M
never
0.00M
C U R R E N T
Annual Production:
(guess) 700,000oz.
(guess) 700,000oz.
06/20/2020
0oz.
Cash Cost:
$750
$750
06/20/2020
$0.00
Extra Operating Cost:
$400
$400
06/20/2020
$0.00
Average Grade:
1.50 g/t
1.50 g/t
06/20/2020
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
06/20/2020
0.00%
F U T U R E
Proven & Probable:
15.00M
15.00M
06/20/2020
0.00M
Annual Production:
900,000oz.
900,000oz.
06/20/2020
0oz.
Cash Cost:
$800
$800
06/20/2020
$0
Extra Operating Cost:
$400
$400
06/20/2020
$0
SILVER
06/20/2020 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
06/20/2020
0.00M
Measured & Indicated:
n/a
n/a
06/20/2020
0.00M
Inferred:
n/a
n/a
06/20/2020
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
06/20/2020
0.00M
Measured & Indicated:
n/a
n/a
06/20/2020
0.00M
Inferred:
n/a
n/a
06/20/2020
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
06/20/2020
$0.00
Extra Operating Cost:
n/a
n/a
06/20/2020
$0.00
Average Grade:
n/a
n/a
06/20/2020
n/a
Recovery Rate:
n/a
n/a
06/20/2020
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
06/20/2020
0.00M
Annual Production:
n/a
n/a
06/20/2020
n/a
Cash Cost:
n/a
n/a
06/20/2020
n/a
Extra Operating Cost:
n/a
n/a
06/20/2020
n/a
Property
Last Analysis Data (06/20/2020)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
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.
Exploration
Burkina Faso
Banfora
49%
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
Ligidi
80%
n/a
Open Pit
show
Currently drilling. Significant potential.
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
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
Total Land Package Size (ha):
138,004
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
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.
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
Total Land Package Size (ha):
413,004
Profitability (by resource)
Proven & Probable
06/20/2020 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.):
7.00M
7.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-225.96M
P L A U S I B L E
Gold Eq. Oz.:
6.30M
6.30M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-203.37M
Maximum Profit (Gold):
$2,806.65M
$2,631.35M
n/a
$-175.30M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,806.65M
$2,631.35M
n/a
$-175.30M
Max Profit / Current MCap:
1.120
1.219
n/a
0.099
Max Profit Per Share (Gold):
$25.29
$23.71
n/a
$-1.58
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$25.29
$23.71
n/a
$-1.58
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$397.66
$342.66
n/a
$-55.00
FD Mkt. Cap / Silver Eq.:
$4.02
$5.13
n/a
$1.12
FD Mkt. Cap / Per Metal as % Spot Price:
22.80%
20.08%
n/a
-2.73%
Measured & Indicated
06/20/2020 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.):
12.50M
12.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-403.51M
P L A U S I B L E
Gold Eq. Oz.:
10.26M
10.26M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-331.20M
Maximum Profit (Gold):
$4,570.83M
$4,285.35M
n/a
$-285.48M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$4,570.83M
$4,285.35M
n/a
$-285.48M
Max Profit / Current MCap:
1.824
1.985
n/a
0.161
Max Profit Per Share (Gold):
$41.18
$38.61
n/a
$-2.57
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$41.18
$38.61
n/a
$-2.57
Total Free Profit Per Share:
$10.53
$13.96
n/a
$3.43
FD Mkt. Cap / Gold Eq.:
$244.18
$210.41
n/a
$-33.77
FD Mkt. Cap / Silver Eq.:
$2.47
$3.15
n/a
$0.69
FD Mkt. Cap / Per Metal as % Spot Price:
14.00%
12.33%
n/a
-1.67%
Reserves & Resources
06/20/2020 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.):
17.20M
17.20M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-555.23M
P L A U S I B L E
Gold Eq. Oz.:
12.38M
12.38M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-399.47M
Maximum Profit (Gold):
$5,513.06M
$5,168.73M
n/a
$-344.33M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$5,513.06M
$5,168.73M
n/a
$-344.33M
Max Profit / Current MCap:
2.201
2.394
n/a
0.194
Max Profit Per Share (Gold):
$49.67
$46.57
n/a
$-3.10
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$49.67
$46.57
n/a
$-3.10
Total Free Profit Per Share:
$19.02
$21.92
n/a
$2.90
FD Mkt. Cap / Gold Eq.:
$202.45
$174.45
n/a
$-28.00
FD Mkt. Cap / Silver Eq.:
$2.04
$2.61
n/a
$0.57
FD Mkt. Cap / Per Metal as % Spot Price:
11.61%
10.22%
n/a
-1.39%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
06/20/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
03/08/2021
Spot Gold:
$1,744.00
$1,706.90
03/08/2021
$-37.10
Spot Silver:
$17.61
$25.57
03/08/2021
$7.96
Gold:Silver Ratio:
99.03
66.75
03/08/2021
-32.28
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$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%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: