Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Mid-tier Producer
Rating & Risk: Login to view
Endeavour Mining Corp
www: www.endeavourmining.com     email: mgale@endeavourmining.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:EDVMF USD
TSE:EDV CAD

Description

Endeavour Mining Corp are a gold focused mid-tier producer with three 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 ~$1589.14M which is a fall of roughly 17% over the last ten months. As of 07/14/2018 they have ~$350M debt and ~$94M cash. They have 108M 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 07/14/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $1,905.84M $1,589.14M 07/14/2018 $-316.71M
Total Assets: $1,700.00M $1,700.00M 07/14/2018 $0.00M
Total Liabilities: $733.00M $733.00M 07/14/2018 $0.00M
Current Assets: $343.00M $343.00M 07/14/2018 $0.00M
Current Liabilities: $211.00M $211.00M 07/14/2018 $0.00M
Total Debt: $350.00M $350.00M 07/14/2018 $0.00M
Cash: $94.00M $94.00M 07/14/2018 $0.00M
Enterprise Value: $2,161.84M $1,845.14M 06/20/2028 $-316.71M
Cash Flow: $100.07M $118.49M never $18.43M
Cash Flow Multiple: 19.05 13.41 never -5.63
Net Debt to
Cash Flow Ratio:		 2.56 2.16 never -0.40
Finance within 1 year: 07/14/2018 n/a
Tax Rate: (guess)  25.00% (guess)  25.00% 07/14/2018 0.00%
Misc 07/14/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 108,000,000 108,000,000 07/14/2018 0
Shares (FD): 109,000,000 109,000,000 07/14/2018 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 07/14/2018 n/a
Production (Gold Eq Oz.): (guess) 
700,000		 (guess) 
700,000		 07/14/2018 0
Production (Silver Eq Oz.): (guess) 
55,032,953		 (guess) 
62,142,658		 07/14/2018 7,109,705
Initial CapEx (Outstanding): n/a n/a 07/14/2018 n/a
Funding Option: n/a n/a 07/14/2018 n/a
Documentation: none PRODUCER 07/14/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 07/14/2018
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 07/14/2018 0.00M
Measured & Indicated: 12.50M 12.50M 07/14/2018 0.00M
Inferred: 4.70M 4.70M 07/14/2018 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 07/14/2018 0.00M
Measured & Indicated: 10.26M 10.26M 07/14/2018 0.00M
Inferred: 2.12M 2.12M 07/14/2018 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.		 07/14/2018 0oz.
Cash Cost: $750 $750 07/14/2018 $0.00
Extra Operating Cost: $300 $300 07/14/2018 $0.00
Average Grade: 1.50 g/t 1.50 g/t 07/14/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 07/14/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: 15.00M 15.00M 07/14/2018 0.00M
Annual Production: 900,000oz. 900,000oz. 07/14/2018 0oz.
Cash Cost: $800 $800 07/14/2018 $0
Extra Operating Cost: $350 $350 07/14/2018 $0
SILVER 07/14/2018
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 07/14/2018 0.00M
Measured & Indicated: n/a n/a 07/14/2018 0.00M
Inferred: n/a n/a 07/14/2018 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 07/14/2018 0.00M
Measured & Indicated: n/a n/a 07/14/2018 0.00M
Inferred: n/a n/a 07/14/2018 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 07/14/2018 $0.00
Extra Operating Cost: n/a n/a 07/14/2018 $0.00
Average Grade: n/a n/a 07/14/2018 n/a
Recovery Rate: n/a n/a 07/14/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/14/2018 0.00M
Annual Production: n/a n/a 07/14/2018 n/a
Cash Cost: n/a n/a 07/14/2018 n/a
Extra Operating Cost: n/a n/a 07/14/2018 n/a

Property

Last Analysis Data  (07/14/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Ougadougou, Burkina Faso Youga 100% 1 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
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 Cote D'ivoire, Cote d'Ivoire Agbaou 85% n/a Open Pit show
Production in 2013.
Development Accra, Ghana Nzema 90% 1 n/a n/a
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.
Exploration Cote D'ivoire, Cote d'Ivoire Cote D Ivoire 100% n/a 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
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 Ougadougou, Burkina Faso Youga 100% 1 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
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 Cote D'ivoire, Cote d'Ivoire Agbaou 85% n/a Open Pit show
Production in 2013.
Development Accra, Ghana Nzema 90% 1 n/a n/a
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.
Exploration Cote D'ivoire, Cote d'Ivoire Cote D Ivoire 100% n/a 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
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  

Profitability (by resource)

Proven &
Probable		 07/14/2018
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 71.10M
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 63.99M
Maximum Profit (Gold): $900.59M $1,066.43M n/a $165.85M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $900.59M $1,066.43M n/a $165.85M
Max Profit / Current MCap: 0.473 0.671 n/a 0.199
Max Profit Per Share (Gold): $8.26 $9.78 n/a $1.52
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $8.26 $9.78 n/a $1.52
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $302.51 $252.24 n/a $-50.27
FD Mkt. Cap / Silver Eq.: $3.85 $2.84 n/a $-1.01
FD Mkt. Cap / Per Metal
as % Spot Price:		 24.38% 19.77% n/a -4.61%
Measured &
Indicated		 07/14/2018
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 126.96M
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 104.21M
Maximum Profit (Gold): $1,466.67M $1,736.76M n/a $270.09M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,466.67M $1,736.76M n/a $270.09M
Max Profit / Current MCap: 0.770 1.093 n/a 0.323
Max Profit Per Share (Gold): $13.46 $15.93 n/a $2.48
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $13.46 $15.93 n/a $2.48
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $185.75 $154.89 n/a $-30.87
FD Mkt. Cap / Silver Eq.: $2.36 $1.74 n/a $-0.62
FD Mkt. Cap / Per Metal
as % Spot Price:		 14.97% 12.14% n/a -2.83%

Reserves &
Resources		 07/14/2018
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 174.70M
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 125.69M
Maximum Profit (Gold): $1,769.01M $2,094.78M n/a $325.77M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,769.01M $2,094.78M n/a $325.77M
Max Profit / Current MCap: 0.928 1.318 n/a 0.390
Max Profit Per Share (Gold): $16.23 $19.22 n/a $2.99
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $16.23 $19.22 n/a $2.99
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $154.01 $128.41 n/a $-25.59
FD Mkt. Cap / Silver Eq.: $1.96 $1.45 n/a $-0.51
FD Mkt. Cap / Per Metal
as % Spot Price:		 12.41% 10.07% n/a -2.35%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.