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

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

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 6.0Moz. of silver per year. They have approximately 400Moz. of silver in the reserves and resources category of which 200Moz. are in the measured and indicated category. They have a market capitalisation of ~$490.25M which is a fall of roughly 22% over the last eight months. As of 02/02/2022 they have ~$8M debt and ~$116M cash. They have 179M 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 02/02/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $628.32M $490.25M 03/23/2022 $-138.07M
Total Assets: $230.00M $230.00M 02/02/2022 $0.00M
Total Liabilities: $36.00M $36.00M 02/02/2022 $0.00M
Current Assets: $101.00M $116.00M 08/09/2022 $15.00M
Current Liabilities: $21.00M $21.00M 02/02/2022 $0.00M
Total Debt: $7.50M $7.50M 02/02/2022 $0.00M
Cash: $101.00M $116.00M 08/09/2022 $15.00M
Enterprise Value: $534.82M $381.75M 02/05/1982 $-153.07M
Cash Flow: $-4.35M $-6.05M never $-1.70M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 02/02/2022 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 02/02/2022 0.00%
Misc 02/02/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 170,000,000 179,000,000 03/23/2022 9,000,000
Shares (FD): 176,000,000 185,000,000 03/23/2022 9,000,000
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a n/a 02/02/2022 n/a
Production (Gold Eq Oz.): (guess) 
56,541
(guess) 
70,381
08/09/2022 13,840
Production (Silver Eq Oz.): (guess) 
4,500,000
(guess) 
6,000,000
08/09/2022 1,500,000
Initial CapEx (Outstanding): n/a n/a 02/02/2022 n/a
Funding Option: n/a n/a 02/02/2022 n/a
Documentation: none PRODUCER 09/23/2022 n/a
Value Adjustment: none 50% never 50%

Resource Data

GOLD 02/02/2022
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 02/02/2022 0.00M
Measured & Indicated: n/a n/a 02/02/2022 0.00M
Inferred: n/a n/a 02/02/2022 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 02/02/2022 0.00M
Measured & Indicated: n/a n/a 02/02/2022 0.00M
Inferred: n/a n/a 02/02/2022 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 02/02/2022 $0.00
Extra Operating Cost: n/a n/a 02/02/2022 $0.00
Average Grade: n/a n/a 02/02/2022 n/a
Recovery Rate: n/a n/a 02/02/2022 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 02/02/2022 0.00M
Annual Production: n/a n/a 02/02/2022 n/a
Cash Cost: n/a n/a 02/02/2022 n/a
Extra Operating Cost: n/a n/a 02/02/2022 n/a
SILVER 02/02/2022
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 02/02/2022 0.00M
Measured & Indicated: 200.00M 200.00M 02/02/2022 0.00M
Inferred: 200.00M 200.00M 02/02/2022 0.00M
Reserves & Resources: 400.00M 400.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 72.00M 72.00M 02/02/2022 0.00M
Measured & Indicated: 158.40M 158.40M 02/02/2022 0.00M
Inferred: 90.00M 90.00M 02/02/2022 0.00M
Reserves & Resources: 248.40M 248.40M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
4,500,000oz.
(guess) 
6,000,000oz.
08/09/2022 1,500,000oz.
Cash Cost: $12.00 $10.00 03/10/2022 $-2.00
Extra Operating Cost: $12.00 $13.00 05/11/2022 $1.00
Average Grade: 200.00 g/t 200.00 g/t 02/02/2022 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 09/23/2022 0.00%
F
U
T
U
R
E
Proven & Probable: 200.00M 300.00M 09/23/2022 100.00M
Annual Production: 12,000,000oz. 15,000,000oz. 09/23/2022 3,000,000oz.
Cash Cost: $12.00 $12.00 02/02/2022 $0.00
Extra Operating Cost: $12.00 $13.00 08/09/2022 $1.00

Property

Last Analysis Data  (02/02/2022)
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 Mexico, Mexico Pitarrilla 100% (guess) n/a Both show
500M oz resource.

Water constrained.
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 Mexico, Mexico Pitarrilla 100% (guess) n/a Both show
500M oz resource.

Water constrained.
Exploration Jalisco, Mexico San Sebastian 0% n/a n/a n/a
Total Land Package Size (ha): 20,500  

Profitability (by resource)

Proven &
Probable
02/02/2022
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 -0.07M
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 -0.06M
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): $-69.55M $-36.29M n/a $33.26M
Total Maximum Profit: $-69.55M $-36.29M n/a $33.26M
Max Profit / Current MCap: n/a n/a n/a 0.037
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $-0.40 $-0.20 n/a $0.20
Total Max Profit Per Share: $-0.40 $-0.20 n/a $0.20
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $694.55 $580.47 n/a $-114.07
FD Mkt. Cap / Silver Eq.: $8.73 $6.81 n/a $-1.92
FD Mkt. Cap / Per Metal
as % Spot Price:
38.58% 31.58% n/a -7.00%
Measured &
Indicated
02/02/2022
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 -0.17M
Total (Silver Eq. Oz.): 200.00M 200.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a -0.13M
Silver Eq. Oz.: 158.40M 158.40M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $-153.01M $-79.83M n/a $73.18M
Total Maximum Profit: $-153.01M $-79.83M n/a $73.18M
Max Profit / Current MCap: n/a n/a n/a 0.081
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $-0.87 $-0.43 n/a $0.44
Total Max Profit Per Share: $-0.87 $-0.43 n/a $0.44
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $315.70 $263.85 n/a $-51.85
FD Mkt. Cap / Silver Eq.: $3.97 $3.10 n/a $-0.87
FD Mkt. Cap / Per Metal
as % Spot Price:
17.54% 14.36% n/a -3.18%

Reserves &
Resources
02/02/2022
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 -0.33M
Total (Silver Eq. Oz.): 400.00M 400.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a -0.21M
Silver Eq. Oz.: 248.40M 248.40M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $-239.95M $-125.19M n/a $114.76M
Total Maximum Profit: $-239.95M $-125.19M n/a $114.76M
Max Profit / Current MCap: n/a n/a n/a 0.127
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $-1.36 $-0.68 n/a $0.69
Total Max Profit Per Share: $-1.36 $-0.68 n/a $0.69
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $201.32 $168.25 n/a $-33.06
FD Mkt. Cap / Silver Eq.: $2.53 $1.97 n/a $-0.56
FD Mkt. Cap / Per Metal
as % Spot Price:
11.18% 9.15% n/a -2.03%

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.     ×