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
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 ~$8901M which is a rise of roughly 16% over the last three months. As of 06/09/2025 they have ~$1,115M debt and ~$737M 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
Change
Item Value Value Updated Value
MCap (FD): $7,673.57M $8,901.00M 06/09/2025 $1,227.43M
MCap (OS): $7,518.87M $8,721.55M 06/09/2025 $1,202.68M
Total Assets: $6,771.00M $6,771.00M 06/09/2025 $0.00M
Total Liabilities: $2,385.00M $2,385.00M 06/09/2025 $0.00M
Current Assets: $950.00M $950.00M 06/09/2025 $0.00M
Current Liabilities: $567.00M $567.00M 06/09/2025 $0.00M
Total Debt: $1,115.00M $1,115.00M 06/09/2025 $0.00M
Cash: $737.00M $737.00M 06/09/2025 $0.00M
Debt (Net): $378.00M $378.00M $0.00M
Enterprise Value: $8,051.57M $9,279.00M 01/15/2264 $1,227.43M
Cash Flow: $1,813.24M $2,075.03M never $261.79M
Cash Flow Multiple: 4.23 4.29 never 0.06
Net Debt to
Cash Flow Ratio:		 0.21 0.18 never -0.03
Finance within 1 year: 06/09/2025 n/a
Misc 06/09/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 243,000,000 243,000,000 06/09/2025 0
Shares (FD): 248,000,000 248,000,000 06/09/2025 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a 1.2% 09/01/2025 1.2
Company Type: Mostly Gold Mostly Gold never n/a
Group: Producer Producer never n/a
Production ETA: n/a n/a 06/09/2025 n/a
Production (Gold Eq Oz.): (guess) 
1,200,000		 (guess) 
1,200,000		 08/13/2025 0
Production (Silver Eq Oz.): (guess) 
110,490,434		 (guess) 
103,978,100		 08/13/2025 -6,512,334
Development Phase: none Producer (Multiple Mines) 08/13/2025 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 30
Producer: Elite Quality
 30
Producer: Elite Quality
 04/24/2023 0
Cash Flow Multiple: 16 16 06/09/2025 0.00

Resource Data

GOLD 06/09/2025
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 06/09/2025 0.00M
Measured & Indicated: 27.00M 27.00M 06/09/2025 0.00M
Inferred: 5.00M 5.00M 06/09/2025 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 06/09/2025 0.00M
Measured & Indicated: 21.96M 21.96M 06/09/2025 0.00M
Inferred: 2.25M 2.25M 06/09/2025 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.		 08/13/2025 0oz.
Cash Cost: $1,100 $1,100 06/09/2025 $0.00
Extra Operating Cost: $700 $700 06/09/2025 $0.00
Total: $1,800 $1,800 06/09/2025 $0.00
Margin (Free Cash Flow): $1,511 (46%) $1,729 (49%) $218.16
MCap / Production (AuEq): $6,394.65 $7,417.50 $1,022.86
EV / Production (AuEq): $6,709.65 $7,732.50 $1,022.86
G
R
A
D
E		 Underground (Avg): 3.00 g/t 3.00 g/t 06/09/2025 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% 08/13/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 30.00M 30.00M 06/09/2025 0.00M
Annual Production: 1,400,000oz. 1,400,000oz. 06/09/2025 0oz.
Cash Cost: $1,200 $1,200 06/09/2025 $0
Extra Operating Cost: $750 $750 06/09/2025 $0
SILVER 06/09/2025
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 06/09/2025 0.00M
Measured & Indicated: n/a n/a 06/09/2025 0.00M
Inferred: n/a n/a 06/09/2025 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 06/09/2025 0.00M
Measured & Indicated: n/a n/a 06/09/2025 0.00M
Inferred: n/a n/a 06/09/2025 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 06/09/2025 $0.00
Extra Operating Cost: n/a n/a 06/09/2025 $0.00
Total: n/a n/a 06/09/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): $69.45 $85.60 $16.15
EV / Production (AgEq): $72.87 $89.24 $16.37
G
R
A
D
E		 Underground (Avg): n/a n/a 06/09/2025 n/a
Open Pit (Avg): n/a n/a 06/18/2023 n/a
Recovery Rate: n/a n/a 06/09/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 06/09/2025 0.00M
Annual Production: n/a n/a 06/09/2025 n/a
Cash Cost: n/a n/a 06/09/2025 n/a
Extra Operating Cost: n/a n/a 06/09/2025 n/a

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
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 -75.98M
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 -68.38M
Maximum Profit (Gold): $19,038.98M $21,787.79M n/a $2,748.82M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $19,038.98M $21,787.79M n/a $2,748.82M
Max Profit / Current MCap: 2.481 2.448 n/a -0.033
Max Profit Per Share (Gold): $76.77 $87.85 n/a $11.08
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $76.77 $87.85 n/a $11.08
Total Free Profit Per Share: $34.43 $38.40 n/a $3.97
FD MCap / Gold Eq.: $609.01 $706.43 n/a $97.42
FD MCap / Silver Eq.: $6.61 $8.15 n/a $1.54
FD MCap / Per Metal
as % Spot Price:		 18.39% 20.02% n/a 1.62%
EV / Gold Eq.: $639.01 $736.43 n/a $97.42
EV / Silver Eq.: $6.94 $8.50 n/a $1.56
EV / Per Metal
as % Spot Price:		 19.30% 20.87% n/a 1.57%
Measured &
Indicated		 06/09/2025
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 -146.53M
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 -119.18M
Maximum Profit (Gold): $33,182.22M $37,973.01M n/a $4,790.79M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $33,182.22M $37,973.01M n/a $4,790.79M
Max Profit / Current MCap: 4.324 4.266 n/a -0.058
Max Profit Per Share (Gold): $133.80 $153.12 n/a $19.32
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $133.80 $153.12 n/a $19.32
Total Free Profit Per Share: $91.46 $103.67 n/a $12.21
FD MCap / Gold Eq.: $349.43 $405.33 n/a $55.89
FD MCap / Silver Eq.: $3.80 $4.68 n/a $0.88
FD MCap / Per Metal
as % Spot Price:		 10.55% 11.49% n/a 0.93%
EV / Gold Eq.: $366.65 $422.54 n/a $55.89
EV / Silver Eq.: $3.98 $4.88 n/a $0.89
EV / Per Metal
as % Spot Price:		 11.07% 11.97% n/a 0.90%

Reserves &
Resources		 06/09/2025
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 -173.66M
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 -131.39M
Maximum Profit (Gold): $36,582.04M $41,863.69M n/a $5,281.65M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $36,582.04M $41,863.69M n/a $5,281.65M
Max Profit / Current MCap: 4.767 4.703 n/a -0.064
Max Profit Per Share (Gold): $147.51 $168.81 n/a $21.30
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $147.51 $168.81 n/a $21.30
Total Free Profit Per Share: $105.17 $119.36 n/a $14.19
FD MCap / Gold Eq.: $316.96 $367.66 n/a $50.70
FD MCap / Silver Eq.: $3.44 $4.24 n/a $0.80
FD MCap / Per Metal
as % Spot Price:		 9.57% 10.42% n/a 0.84%
EV / Gold Eq.: $332.57 $383.27 n/a $50.70
EV / Silver Eq.: $3.61 $4.42 n/a $0.81
EV / Per Metal
as % Spot Price:		 10.04% 10.86% n/a 0.82%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults