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 35Moz. of gold in the reserves and resources category of which 27Moz. are in the measured and indicated category. They have a market capitalisation of ~$5589.51M which is a fall of roughly 13% over the last eleven months. As of 06/18/2023 they have ~$860M debt and ~$810M cash. They have 247M 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 06/18/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $6,456.30M $5,589.51M 06/18/2023 $-866.80M
Total Assets: $6,771.00M $6,771.00M 06/18/2023 $0.00M
Total Liabilities: $2,385.00M $2,385.00M 06/18/2023 $0.00M
Current Assets: $1,366.00M $1,366.00M 06/18/2023 $0.00M
Current Liabilities: $567.00M $567.00M 06/18/2023 $0.00M
Total Debt: $860.00M $860.00M 06/18/2023 $0.00M
Cash: $810.00M $810.00M 06/18/2023 $0.00M
Enterprise Value: $6,506.30M $5,639.51M 09/15/2148 $-866.80M
Cash Flow: $850.92M $1,337.40M never $486.48M
Cash Flow Multiple: 7.59 4.18 never -3.41
Net Debt to
Cash Flow Ratio:
0.06 0.04 never -0.02
Finance within 1 year: 06/18/2023 n/a
Misc 06/18/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 247,000,000 247,000,000 06/18/2023 0
Shares (FD): 252,000,000 252,000,000 06/18/2023 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a 4.3% 03/31/2024 4.3%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 06/18/2023 n/a
Production (Gold Eq Oz.): (guess) 
1,400,000
(guess) 
1,200,000
01/22/2024 -200,000
Production (Silver Eq Oz.): (guess) 
113,401,738
(guess) 
92,097,902
01/22/2024 -21,303,836
Initial CapEx (Outstanding): n/a n/a 06/18/2023 n/a
Funding Option: n/a n/a 06/18/2023 n/a
Documentation: none PRODUCER 03/31/2024 n/a
Future MCap Modifier: 0.3
Producer: Elite Quality
0.3
Producer: Elite Quality
04/24/2023 0
Cash Flow Multiplier: 10 15 03/31/2024 5.00

Resource Data

GOLD 06/18/2023
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 17.00M 17.00M 06/18/2023 0.00M
Measured & Indicated: 27.00M 27.00M 06/18/2023 0.00M
Inferred: 8.00M 8.00M 06/18/2023 0.00M
Reserves & Resources: 35.00M 35.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 15.30M 15.30M 06/18/2023 0.00M
Measured & Indicated: 22.50M 22.50M 06/18/2023 0.00M
Inferred: 3.60M 3.60M 06/18/2023 0.00M
Reserves & Resources: 26.10M 26.10M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
1,400,000oz.
(guess) 
1,200,000oz.
01/22/2024 -200,000oz.
Cash Cost: $800 $800 06/18/2023 $0.00
Extra Operating Cost: $550 $500 01/22/2024 $-50.00
G
R
A
D
E
Underground (Avg): 1.50 g/t 3.00 g/t 03/18/2024 1.50 g/t
Open Pit (Avg): n/a 1.60 g/t 03/18/2024 1.60 g/t
Recovery Rate: (CG)  90.00% (CG)  90.00% 03/31/2024 0.00%
F
U
T
U
R
E
Proven & Probable: 30.00M 30.00M 06/18/2023 0.00M
Annual Production: 1,600,000oz. 1,600,000oz. 06/18/2023 0oz.
Cash Cost: $900 $900 06/18/2023 $0
Extra Operating Cost: $550 $550 06/18/2023 $0
SILVER 06/18/2023
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 06/18/2023 0.00M
Measured & Indicated: n/a n/a 06/18/2023 0.00M
Inferred: n/a n/a 06/18/2023 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 06/18/2023 0.00M
Measured & Indicated: n/a n/a 06/18/2023 0.00M
Inferred: n/a n/a 06/18/2023 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 06/18/2023 $0.00
Extra Operating Cost: n/a n/a 06/18/2023 $0.00
G
R
A
D
E
Underground (Avg): n/a n/a 06/18/2023 n/a
Open Pit (Avg): n/a n/a 06/18/2023 n/a
Recovery Rate: n/a n/a 06/18/2023 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 06/18/2023 0.00M
Annual Production: n/a n/a 06/18/2023 n/a
Cash Cost: n/a n/a 06/18/2023 n/a
Extra Operating Cost: n/a n/a 06/18/2023 n/a

Property

Last Analysis Data  (06/18/2023)
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
06/18/2023
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.): 17.00M 17.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -72.30M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 15.30M 15.30M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -65.07M
Maximum Profit (Gold): $9,299.34M $17,051.85M n/a $7,752.51M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $9,299.34M $17,051.85M n/a $7,752.51M
Max Profit / Current MCap: 1.440 3.051 n/a 1.610
Max Profit Per Share (Gold): $36.90 $67.67 n/a $30.76
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $36.90 $67.67 n/a $30.76
Total Free Profit Per Share: $3.03 $37.48 n/a $34.44
FD MCap / Gold Eq.: $421.98 $365.33 n/a $-56.65
FD MCap / Silver Eq.: $5.21 $4.76 n/a $-0.45
FD MCap / Per Metal
as % Spot Price:
21.55% 15.13% n/a -6.42%
Measured &
Indicated
06/18/2023
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 -114.83M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 22.50M 22.50M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -95.69M
Maximum Profit (Gold): $13,675.50M $25,076.25M n/a $11,400.75M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $13,675.50M $25,076.25M n/a $11,400.75M
Max Profit / Current MCap: 2.118 4.486 n/a 2.368
Max Profit Per Share (Gold): $54.27 $99.51 n/a $45.24
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $54.27 $99.51 n/a $45.24
Total Free Profit Per Share: $20.40 $69.32 n/a $48.92
FD MCap / Gold Eq.: $286.95 $248.42 n/a $-38.52
FD MCap / Silver Eq.: $3.54 $3.24 n/a $-0.31
FD MCap / Per Metal
as % Spot Price:
14.66% 10.29% n/a -4.37%

Reserves &
Resources
06/18/2023
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.): 35.00M 35.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -148.85M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 26.10M 26.10M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -111.00M
Maximum Profit (Gold): $15,863.58M $29,088.45M n/a $13,224.87M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $15,863.58M $29,088.45M n/a $13,224.87M
Max Profit / Current MCap: 2.457 5.204 n/a 2.747
Max Profit Per Share (Gold): $62.95 $115.43 n/a $52.48
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $62.95 $115.43 n/a $52.48
Total Free Profit Per Share: $29.08 $85.24 n/a $56.16
FD MCap / Gold Eq.: $247.37 $214.16 n/a $-33.21
FD MCap / Silver Eq.: $3.05 $2.79 n/a $-0.26
FD MCap / Per Metal
as % Spot Price:
12.63% 8.87% n/a -3.77%

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.     ×