Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Endeavour Silver Corp

www: www.edrsilver.com   email: mbrown@edrsilver.com
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
NYSE:EXK USD
TSE:EDR CAD

Description

Endeavour Silver Corp are a silver focused mid-tier producer with two producing mines in Mexico, one mine in development in Mexico and exploration properties. Currently they produce roughly 6.0Moz. of silver per year. They have approximately 350Moz. of silver in the reserves and resources category of which 250Moz. are in the measured and indicated category. They have a market capitalisation of ~$405.9M which is a fall of roughly 34% over the last ten months. As of 02/10/2023 they have ~$14M debt and ~$57M cash. They have 199M shares outstanding and trade on the New York Stock Exchange and the Toronto Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 02/10/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $616.20M $405.90M 11/07/2023
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 $57.00M 11/07/2023
Enterprise Value: $561.20M $362.90M 07/02/1981
Cash Flow: $-0.12M $-11.22M never
Cash Flow Multiple: 0.00 0.00 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: 189,000,000 199,000,000 11/07/2023
Shares (FD): 195,000,000 205,000,000 11/07/2023
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) 
69,366		 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 11/19/2023
Future MCap Modifier: 0.25
Producer: Quality
 0.2
Producer: Growth Potential
 11/07/2023
Cash Flow Multiplier: 5 10 07/19/2023

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 250.00M 07/19/2023
Inferred: 100.00M 100.00M 07/19/2023
Reserves & Resources: 300.00M 350.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 55.80M 55.80M 02/10/2023
Measured & Indicated: 155.16M 191.16M 07/19/2023
Inferred: 45.00M 45.00M 07/19/2023
Reserves & Resources: 200.16M 236.16M 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 $12.00 11/07/2023
Extra Operating Cost: $12.00 $13.00 11/07/2023
Average Grade: 200.00 g/t 200.00 g/t 02/10/2023
Recovery Rate: (CG)  90.00% (CG)  90.00% 11/19/2023
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 Name Owned Au Ag Cu Notes
Prod Bolanitos 100% show
Production at 2.5 million oz per year.
150 gpt.
Prod El Compas 100% show
Producing.
Prod Guanacevi 100% show
Production at 2.5 million oz per year.
235 gpt.
Dev Parral 100% n/a
Dev Terronera 100% show
Their next mine.
Exp Guadalupe y Calvo 100% n/a
Exp Guanacevi Ag Pb Zn Au 100% n/a
Exp Pitarrilla 100% show
500M oz resource.

Water constrained.
Total Land Package Size (ha): 12,500  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Aida 100% n/a
Prod Bolanitos 100% show
Production at 2.5 million oz per year.
150 gpt.
Prod Guanacevi 100% show
Production at 2.5 million oz per year.
235 gpt.
Dev Terronera 100% show
Their next mine.
Exp Guadalupe y Calvo 100% n/a
Exp Guanacevi Ag Pb Zn Au 100% n/a
Exp Lourdes 100% n/a
Exp Parral 100% n/a
Exp Pitarrilla 100% show
500M oz resource.

Water constrained.
Exp Bruner 100% n/a
Total Land Package Size (ha): 22,366  

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 $-104.35M n/a
Total Maximum Profit: $-1.12M $-104.35M n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $-0.01 $-0.51 n/a
Total Max Profit Per Share: $-0.01 $-0.51 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $937.30 $629.20 n/a
FD MCap / Silver Eq.: $11.04 $7.27 n/a
FD MCap / Per Metal
as % Spot Price:		 50.24% 31.45% 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 250.00M 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 191.16M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $-3.10M $-357.47M n/a
Total Maximum Profit: $-3.10M $-357.47M n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $-0.02 $-1.74 n/a
Total Max Profit Per Share: $-0.02 $-1.74 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $337.08 $183.67 n/a
FD MCap / Silver Eq.: $3.97 $2.12 n/a
FD MCap / Per Metal
as % Spot Price:		 18.07% 9.18% 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 350.00M 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 236.16M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $-4.00M $-441.62M n/a
Total Maximum Profit: $-4.00M $-441.62M n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $-0.02 $-2.15 n/a
Total Max Profit Per Share: $-0.02 $-2.15 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $261.30 $148.67 n/a
FD MCap / Silver Eq.: $3.08 $1.72 n/a
FD MCap / Per Metal
as % Spot Price:		 14.01% 7.43% n/a

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.     ×