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

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, 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 ~$5462.93M which is a rise of roughly 4% over the last one months. As of 06/13/2024 they have ~$1,312M debt and ~$461M cash. They have 245M 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 06/13/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $5,250.71M $5,462.93M 06/13/2024 $212.22M
Total Assets: $6,771.00M $6,771.00M 06/13/2024 $0.00M
Total Liabilities: $2,385.00M $2,385.00M 06/13/2024 $0.00M
Current Assets: $950.00M $950.00M 06/13/2024 $0.00M
Current Liabilities: $567.00M $567.00M 06/13/2024 $0.00M
Total Debt: $1,312.00M $1,312.00M 06/13/2024 $0.00M
Cash: $461.00M $461.00M 06/13/2024 $0.00M
Enterprise Value: $6,101.71M $6,313.93M 01/29/2170 $212.22M
Cash Flow: $1,097.28M $1,182.96M never $85.68M
Cash Flow Multiple: 4.79 4.62 never -0.17
Net Debt to
Cash Flow Ratio:		 0.78 0.72 never -0.06
Finance within 1 year: 06/13/2024 n/a
Misc 06/13/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 245,198,863 245,198,863 06/13/2024 0
Shares (FD): 250,000,000 250,000,000 06/13/2024 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a 3% 06/13/2024 3%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 06/13/2024 n/a
Production (Gold Eq Oz.): (guess) 
1,200,000		 (guess) 
1,200,000		 06/13/2024 0
Production (Silver Eq Oz.): (guess) 
94,755,374		 (guess) 
102,651,847		 06/13/2024 7,896,473
Initial CapEx (Outstanding): n/a n/a 06/13/2024 n/a
Funding Option: n/a n/a 06/13/2024 n/a
Documentation: none PRODUCER 06/13/2024 n/a
Future MCap Modifier: 0.3
Producer: Elite Quality
 0.3
Producer: Elite Quality
 04/24/2023 0
Cash Flow Multiplier: 15 15 03/31/2024 0.00

Resource Data

GOLD 06/13/2024
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 06/13/2024 0.00M
Measured & Indicated: 27.00M 27.00M 06/13/2024 0.00M
Inferred: 5.00M 5.00M 06/13/2024 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 06/13/2024 0.00M
Measured & Indicated: 21.96M 21.96M 06/13/2024 0.00M
Inferred: 2.25M 2.25M 06/13/2024 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.		 06/13/2024 0oz.
Cash Cost: $850 $850 06/13/2024 $0.00
Extra Operating Cost: $550 $550 06/13/2024 $0.00
Total: $1,400 $1,400 06/13/2024 $0.00
Margin (Free Cash Flow): $914 (40%) $986 (41%) $71.40
G
R
A
D
E		 Underground (Avg): 3.00 g/t 3.00 g/t 06/13/2024 n/a
Open Pit (Avg): n/a 1.60 g/t 03/18/2024 1.60 g/t
Recovery Rate: (CG)  90.00% (CG)  90.00% 06/13/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 30.00M 30.00M 06/13/2024 0.00M
Annual Production: 1,400,000oz. 1,400,000oz. 06/13/2024 0oz.
Cash Cost: $950 $950 06/13/2024 $0
Extra Operating Cost: $550 $550 06/13/2024 $0
SILVER 06/13/2024
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 06/13/2024 0.00M
Measured & Indicated: n/a n/a 06/13/2024 0.00M
Inferred: n/a n/a 06/13/2024 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 06/13/2024 0.00M
Measured & Indicated: n/a n/a 06/13/2024 0.00M
Inferred: n/a n/a 06/13/2024 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 06/13/2024 $0.00
Extra Operating Cost: n/a n/a 06/13/2024 $0.00
Total: n/a n/a 06/13/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 06/13/2024 n/a
Open Pit (Avg): n/a n/a 06/18/2023 n/a
Recovery Rate: n/a n/a 06/13/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 06/13/2024 0.00M
Annual Production: n/a n/a 06/13/2024 n/a
Cash Cost: n/a n/a 06/13/2024 n/a
Extra Operating Cost: n/a n/a 06/13/2024 n/a

Property

Last Analysis Data  (06/13/2024)
Stage Name Owned 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
Dev Wahgnion 100% show
Large 2.4 million oz deposit at 1.5 gpt
Exp Bantou 100% n/a
Exp Hounde 90% show
Production in 2016
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.
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.
Total Land Package Size (ha): 1,038,001  
Current Data
Stage Name Owned 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
Dev Wahgnion 100% show
Large 2.4 million oz deposit at 1.5 gpt
Exp Bantou 100% n/a
Exp Hounde 90% show
Production in 2016
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.
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.
Total Land Package Size (ha): 1,038,001  

Profitability (by resource)

Proven &
Probable		 06/13/2024
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 92.13M
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 82.91M
Maximum Profit (Gold): $11,521.44M $12,421.08M n/a $899.64M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $11,521.44M $12,421.08M n/a $899.64M
Max Profit / Current MCap: 2.194 2.274 n/a 0.079
Max Profit Per Share (Gold): $46.09 $49.68 n/a $3.60
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $46.09 $49.68 n/a $3.60
Total Free Profit Per Share: $17.25 $19.48 n/a $2.24
FD MCap / Gold Eq.: $416.72 $433.57 n/a $16.84
FD MCap / Silver Eq.: $5.28 $5.07 n/a $-0.21
FD MCap / Per Metal
as % Spot Price:		 18.01% 18.17% n/a 0.17%
Measured &
Indicated		 06/13/2024
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 177.67M
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 144.51M
Maximum Profit (Gold): $20,080.22M $21,648.17M n/a $1,567.94M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $20,080.22M $21,648.17M n/a $1,567.94M
Max Profit / Current MCap: 3.824 3.963 n/a 0.138
Max Profit Per Share (Gold): $80.32 $86.59 n/a $6.27
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $80.32 $86.59 n/a $6.27
Total Free Profit Per Share: $51.48 $56.39 n/a $4.91
FD MCap / Gold Eq.: $239.10 $248.77 n/a $9.66
FD MCap / Silver Eq.: $3.03 $2.91 n/a $-0.12
FD MCap / Per Metal
as % Spot Price:		 10.33% 10.43% n/a 0.10%

Reserves &
Resources		 06/13/2024
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 210.57M
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 159.31M
Maximum Profit (Gold): $22,137.62M $23,866.22M n/a $1,728.59M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $22,137.62M $23,866.22M n/a $1,728.59M
Max Profit / Current MCap: 4.216 4.369 n/a 0.153
Max Profit Per Share (Gold): $88.55 $95.46 n/a $6.91
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $88.55 $95.46 n/a $6.91
Total Free Profit Per Share: $59.71 $65.26 n/a $5.55
FD MCap / Gold Eq.: $216.88 $225.65 n/a $8.77
FD MCap / Silver Eq.: $2.75 $2.64 n/a $-0.11
FD MCap / Per Metal
as % Spot Price:		 9.37% 9.46% n/a 0.09%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults