Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
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, two mines in development in Mexico and three exploration properties. Currently they produce roughly 6.0Moz. of silver per year. They have approximately 300Moz. of silver in the reserves and resources category of which 200Moz. are in the measured and indicated category. They have a market capitalisation of ~$627.9M which is a rise of roughly 2% over the last four months. As of 02/10/2023 they have ~$14M debt and ~$61M cash. They have 189M shares outstanding and trade on the New York Stock Exchange and the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
02/10/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$616.20M
$627.90M
02/10/2023
Total Assets:
$372.00M
$372.00M
02/10/2023
Total Liabilities:
$65.00M
$65.00M
02/10/2023
Current Assets:
$139.00M
$139.00M
02/10/2023
Current Liabilities:
$38.00M
$38.00M
02/10/2023
Total Debt:
$14.00M
$14.00M
02/10/2023
Cash:
$69.00M
$61.00M
05/10/2023
Enterprise Value:
$561.20M
$580.90M
05/29/1988
Cash Flow:
$-0.12M
$3.54M
never
Cash Flow Multiple:
0.00
177.37
never
Net Debt to Cash Flow Ratio:
n/a
n/a
never
Finance within 1 year:
02/10/2023
Misc
02/10/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
189,000,000
189,000,000
02/10/2023
Shares (FD):
195,000,000
195,000,000
02/10/2023
Insider Ownership:
n/a
n/a
never
Company Type:
Mostly Silver
Mostly Silver
never
Production ETA:
n/a
n/a
02/10/2023
Production (Gold Eq Oz.):
(guess) 70,690
(guess) 72,685
02/10/2023
Production (Silver Eq Oz.) :
(guess) 6,000,000
(guess) 6,000,000
02/10/2023
Initial CapEx (Outstanding):
n/a
n/a
02/10/2023
Funding Option:
n/a
n/a
02/10/2023
Documentation:
none
PRODUCER
05/10/2023
Future MCap Modifier:
0.25Producer: Quality
0.25Producer: Quality
04/24/2023
Cash Flow Multiplier:
5
10
04/13/2023
Resource Data
GOLD
02/10/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
02/10/2023
Measured & Indicated:
n/a
n/a
02/10/2023
Inferred:
n/a
n/a
02/10/2023
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
02/10/2023
Measured & Indicated:
n/a
n/a
02/10/2023
Inferred:
n/a
n/a
02/10/2023
Reserves & Resources:
n/a
n/a
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
02/10/2023
Extra Operating Cost:
n/a
n/a
02/10/2023
Average Grade:
n/a
n/a
02/10/2023
Recovery Rate:
n/a
n/a
02/10/2023
F U T U R E
Proven & Probable:
n/a
n/a
02/10/2023
Annual Production:
n/a
n/a
02/10/2023
Cash Cost:
n/a
n/a
02/10/2023
Extra Operating Cost:
n/a
n/a
02/10/2023
SILVER
02/10/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
62.00M
62.00M
02/10/2023
Measured & Indicated:
200.00M
200.00M
02/10/2023
Inferred:
100.00M
100.00M
02/10/2023
Reserves & Resources:
300.00M
300.00M
never
P L A U S I B L E
Proven & Probable:
55.80M
55.80M
02/10/2023
Measured & Indicated:
155.16M
155.16M
02/10/2023
Inferred:
45.00M
45.00M
02/10/2023
Reserves & Resources:
200.16M
200.16M
never
C U R R E N T
Annual Production:
(guess) 6,000,000oz.
(guess) 6,000,000oz.
02/10/2023
Cash Cost:
$10.00
$11.00
05/10/2023
Extra Operating Cost:
$12.00
$12.00
02/10/2023
Average Grade:
200.00 g/t
200.00 g/t
02/10/2023
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
05/10/2023
F U T U R E
Proven & Probable:
250.00M
250.00M
02/10/2023
Annual Production:
15,000,000oz.
15,000,000oz.
02/10/2023
Cash Cost:
$12.00
$13.00
04/13/2023
Extra Operating Cost:
$12.00
$14.00
04/13/2023
Property
Last Analysis Data (02/10/2023)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
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
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
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
Mexico , Mexico
Pitarrilla
100% (guess)
n/a
Both
show
500M oz resource.
Water constrained.
Total Land Package Size (ha):
12,500
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
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
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
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
Mexico , Mexico
Pitarrilla
100% (guess)
n/a
Both
show
500M oz resource.
Water constrained.
Total Land Package Size (ha):
12,500
Profitability (by resource)
Proven & Probable
02/10/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
n/a
n/a
n/a
Percentage Silver:
100.00%
100.00%
n/a
Total (Gold Eq. Oz.):
n/a
n/a
n/a
Total (Silver Eq. Oz.):
62.00M
62.00M
n/a
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
Silver Eq. Oz.:
55.80M
55.80M
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
$-1.12M
$32.92M
n/a
Total Maximum Profit:
$-1.12M
$32.92M
n/a
Max Profit / Current MCap:
n/a
0.052
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
$-0.01
$0.17
n/a
Total Max Profit Per Share:
$-0.01
$0.17
n/a
Total Free Profit Per Share:
$0.00
$0.00
n/a
FD MCap / Gold Eq.:
$937.30
$928.88
n/a
FD MCap / Silver Eq.:
$11.04
$11.25
n/a
FD MCap / Per Metal as % Spot Price:
50.24%
47.70%
n/a
Measured & Indicated
02/10/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
n/a
n/a
n/a
Percentage Silver:
100.00%
100.00%
n/a
Total (Gold Eq. Oz.):
n/a
n/a
n/a
Total (Silver Eq. Oz.):
200.00M
200.00M
n/a
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
Silver Eq. Oz.:
155.16M
155.16M
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
$-3.10M
$91.54M
n/a
Total Maximum Profit:
$-3.10M
$91.54M
n/a
Max Profit / Current MCap:
n/a
0.146
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
$-0.02
$0.47
n/a
Total Max Profit Per Share:
$-0.02
$0.47
n/a
Total Free Profit Per Share:
$0.00
$0.00
n/a
FD MCap / Gold Eq.:
$337.08
$334.05
n/a
FD MCap / Silver Eq.:
$3.97
$4.05
n/a
FD MCap / Per Metal as % Spot Price:
18.07%
17.15%
n/a
Reserves & Resources
02/10/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
n/a
n/a
n/a
Percentage Silver:
100.00%
100.00%
n/a
Total (Gold Eq. Oz.):
n/a
n/a
n/a
Total (Silver Eq. Oz.):
300.00M
300.00M
n/a
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
Silver Eq. Oz.:
200.16M
200.16M
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
$-4.00M
$118.09M
n/a
Total Maximum Profit:
$-4.00M
$118.09M
n/a
Max Profit / Current MCap:
n/a
0.188
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
$-0.02
$0.61
n/a
Total Max Profit Per Share:
$-0.02
$0.61
n/a
Total Free Profit Per Share:
$0.00
$0.00
n/a
FD MCap / Gold Eq.:
$261.30
$258.95
n/a
FD MCap / Silver Eq.:
$3.08
$3.14
n/a
FD MCap / Per Metal as % Spot Price:
14.01%
13.30%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
02/10/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Spot Gold:
$1,865.60
$1,947.30
06/04/2023
Spot Silver:
$21.98
$23.59
06/04/2023
Gold:Silver Ratio:
84.88
82.55
06/04/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: