Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
NYSE:EXK
USD
TSE:EDR
CAD
Description
Endeavour Silver Corp are a silver focused mid-tier producer with three producing mines in Mexico, three mines in development in Mexico and exploration properties. Currently they produce roughly 6.5Moz. of silver per year. They have approximately 180Moz. of silver in the reserves and resources category of which 100Moz. are in the measured and indicated category. They have a market capitalisation of ~$893.3M which is a rise of roughly 3% over the last two months. As of 02/08/2021 they have ~$8M debt and ~$45M cash. They have 158M shares outstanding and trade on the New York Stock Exchange and the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
02/08/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$863.46M
$893.30M
02/08/2021
$29.83M
Total Assets:
$172.00M
$172.00M
02/08/2021
$0.00M
Total Liabilities:
$36.00M
$36.00M
02/08/2021
$0.00M
Current Assets:
$71.00M
$71.00M
02/08/2021
$0.00M
Current Liabilities:
$21.00M
$21.00M
02/08/2021
$0.00M
Total Debt:
$7.50M
$7.50M
02/08/2021
$0.00M
Cash:
$45.00M
$45.00M
02/08/2021
$0.00M
Enterprise Value:
$825.96M
$855.80M
02/12/1997
$29.83M
Cash Flow:
$23.75M
$17.65M
never
$-6.10M
Cash Flow Multiple:
36.35
50.60
never
14.25
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
02/08/2021
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
02/08/2021
0.00%
Misc
02/08/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
157,924,000
157,924,000
02/08/2021
0
Shares (FD):
165,732,000
165,732,000
02/08/2021
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Silver
Mostly Silver
never
n/a
Production ETA:
n/a
n/a
02/08/2021
n/a
Production (Gold Eq Oz.):
(guess) 96,667
(guess) 94,617
02/08/2021
-2,050
Production (Silver Eq Oz.) :
(guess) 6,500,000
(guess) 6,500,000
02/08/2021
0
Initial CapEx (Outstanding):
n/a
n/a
02/08/2021
n/a
Funding Option:
n/a
n/a
02/08/2021
n/a
Documentation:
none
PRODUCER
02/08/2021
n/a
Value Adjustment:
100%
100%
never
0%
Resource Data
GOLD
02/08/2021 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
02/08/2021
0.00M
Measured & Indicated:
n/a
n/a
02/08/2021
0.00M
Inferred:
n/a
n/a
02/08/2021
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
02/08/2021
0.00M
Measured & Indicated:
n/a
n/a
02/08/2021
0.00M
Inferred:
n/a
n/a
02/08/2021
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
02/08/2021
$0.00
Extra Operating Cost:
n/a
n/a
02/08/2021
$0.00
Average Grade:
n/a
n/a
02/08/2021
n/a
Recovery Rate:
n/a
n/a
02/08/2021
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
02/08/2021
0.00M
Annual Production:
n/a
n/a
02/08/2021
n/a
Cash Cost:
n/a
n/a
02/08/2021
n/a
Extra Operating Cost:
n/a
n/a
02/08/2021
n/a
SILVER
02/08/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
80.00M
80.00M
02/08/2021
0.00M
Measured & Indicated:
100.00M
100.00M
02/08/2021
0.00M
Inferred:
80.00M
80.00M
02/08/2021
0.00M
Reserves & Resources:
180.00M
180.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
72.00M
72.00M
02/08/2021
0.00M
Measured & Indicated:
86.40M
86.40M
02/08/2021
0.00M
Inferred:
36.00M
36.00M
02/08/2021
0.00M
Reserves & Resources:
122.40M
122.40M
never
0.00M
C U R R E N T
Annual Production:
(guess) 6,500,000oz.
(guess) 6,500,000oz.
02/08/2021
0oz.
Cash Cost:
$12.00
$12.00
02/08/2021
$0.00
Extra Operating Cost:
$10.00
$10.00
02/08/2021
$0.00
Average Grade:
200.00 g/t
200.00 g/t
02/08/2021
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
02/08/2021
0.00%
F U T U R E
Proven & Probable:
100.00M
100.00M
02/08/2021
0.00M
Annual Production:
8,000,000oz.
8,000,000oz.
02/08/2021
0oz.
Cash Cost:
$12.00
$12.00
02/08/2021
$0.00
Extra Operating Cost:
$8.00
$8.00
02/08/2021
$0.00
Property
Last Analysis Data (02/08/2021)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Copiapo , Chile
La Presidenta
0%
n/a
n/a
n/a
Exploration
Chile
Lomas Bayas
0%
n/a
n/a
n/a
Production
Mexico
Bolanitos
100% (guess)
2,500
Underground
show
Production at 2.5 million oz per year.
150 gpt.
Production
Mexico , Mexico
El Compas
100%
n/a
n/a
show
Producing.
Production
Tepehuanes , Mexico
Guanacevi
100%
4,000
Underground
show
Production at 2.5 million oz per year.
235 gpt.
Development
Guanajuato , Mexico
El Cubo
100%
8,000
Underground
show
Production at 1 million oz per year.
100 gpt.
Production suspended in 2019. Lack of reserves.
Development
Guanacevi , Mexico
Parral
100%
n/a
n/a
n/a
Development
Me , Mexico
Terronera
100% (guess)
6,000
n/a
show
Their next mine.
Exploration
Durango City , Mexico
El Toro
100%
n/a
n/a
n/a
Exploration
Guadalupe Y Calvo , Mexico
Guadalupe y Calvo
100%
n/a
n/a
n/a
Exploration
Tepehuanes , Mexico
Guanacevi Ag Pb Zn Au
100%
n/a
n/a
n/a
Exploration
Guanajuato , Mexico
Lourdes
0%
n/a
n/a
n/a
Exploration
Jalisco , Mexico
San Sebastian
0%
n/a
n/a
n/a
Total Land Package Size (ha):
20,500
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Copiapo , Chile
La Presidenta
0%
n/a
n/a
n/a
Exploration
Chile
Lomas Bayas
0%
n/a
n/a
n/a
Production
Mexico
Bolanitos
100% (guess)
2,500
Underground
show
Production at 2.5 million oz per year.
150 gpt.
Production
Mexico , Mexico
El Compas
100%
n/a
n/a
show
Producing.
Production
Tepehuanes , Mexico
Guanacevi
100%
4,000
Underground
show
Production at 2.5 million oz per year.
235 gpt.
Development
Guanajuato , Mexico
El Cubo
100%
8,000
Underground
show
Production at 1 million oz per year.
100 gpt.
Production suspended in 2019. Lack of reserves.
Development
Guanacevi , Mexico
Parral
100%
n/a
n/a
n/a
Development
Me , Mexico
Terronera
100% (guess)
6,000
n/a
show
Their next mine.
Exploration
Durango City , Mexico
El Toro
100%
n/a
n/a
n/a
Exploration
Guadalupe Y Calvo , Mexico
Guadalupe y Calvo
100%
n/a
n/a
n/a
Exploration
Tepehuanes , Mexico
Guanacevi Ag Pb Zn Au
100%
n/a
n/a
n/a
Exploration
Guanajuato , Mexico
Lourdes
0%
n/a
n/a
n/a
Exploration
Jalisco , Mexico
San Sebastian
0%
n/a
n/a
n/a
Total Land Package Size (ha):
20,500
Profitability (by resource)
Proven & Probable
02/08/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
n/a
n/a
0.00%
Percentage Silver:
100.00%
100.00%
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
-0.03M
Total (Silver Eq. Oz.):
80.00M
80.00M
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
-0.02M
Silver Eq. Oz.:
72.00M
72.00M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$526.18M
$391.10M
n/a
$-135.07M
Total Maximum Profit:
$526.18M
$391.10M
n/a
$-135.07M
Max Profit / Current MCap:
0.609
0.438
n/a
-0.172
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$3.17
$2.36
n/a
$-0.82
Total Max Profit Per Share:
$3.17
$2.36
n/a
$-0.82
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$806.39
$852.33
n/a
$45.93
FD Mkt. Cap / Silver Eq.:
$11.99
$12.41
n/a
$0.41
FD Mkt. Cap / Per Metal as % Spot Price:
44.06%
47.94%
n/a
3.88%
Measured & Indicated
02/08/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
n/a
n/a
0.00%
Percentage Silver:
100.00%
100.00%
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
-0.03M
Total (Silver Eq. Oz.):
100.00M
100.00M
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
-0.03M
Silver Eq. Oz.:
86.40M
86.40M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$631.41M
$469.32M
n/a
$-162.09M
Total Maximum Profit:
$631.41M
$469.32M
n/a
$-162.09M
Max Profit / Current MCap:
0.731
0.525
n/a
-0.206
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$3.81
$2.83
n/a
$-0.98
Total Max Profit Per Share:
$3.81
$2.83
n/a
$-0.98
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$671.99
$710.27
n/a
$38.28
FD Mkt. Cap / Silver Eq.:
$9.99
$10.34
n/a
$0.35
FD Mkt. Cap / Per Metal as % Spot Price:
36.71%
39.95%
n/a
3.24%
Reserves & Resources
02/08/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
n/a
n/a
0.00%
Percentage Silver:
100.00%
100.00%
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
-0.06M
Total (Silver Eq. Oz.):
180.00M
180.00M
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
-0.04M
Silver Eq. Oz.:
122.40M
122.40M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$894.50M
$664.88M
n/a
$-229.62M
Total Maximum Profit:
$894.50M
$664.88M
n/a
$-229.62M
Max Profit / Current MCap:
1.036
0.744
n/a
-0.292
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$5.40
$4.01
n/a
$-1.39
Total Max Profit Per Share:
$5.40
$4.01
n/a
$-1.39
Total Free Profit Per Share:
$0.19
$0.00
n/a
$-0.19
FD Mkt. Cap / Gold Eq.:
$474.35
$501.37
n/a
$27.02
FD Mkt. Cap / Silver Eq.:
$7.05
$7.30
n/a
$0.24
FD Mkt. Cap / Per Metal as % Spot Price:
25.92%
28.20%
n/a
2.28%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
02/08/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Spot Gold:
$1,830.30
$1,777.90
04/21/2021
$-52.40
Spot Silver:
$27.22
$25.88
04/21/2021
$-1.34
Gold:Silver Ratio:
67.24
68.70
04/21/2021
1.46
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: