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

Endeavour Silver Corp

www: www.edrsilver.com   email: apettit@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 5.0Moz. 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 ~$1302.21M which is a rise of roughly 24% over the last four months. As of 02/10/2025 they have ~$134M debt and ~$55M cash. They have 262M 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 02/10/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $1,050.56M $1,302.21M 02/10/2025
Total Assets: $372.00M $372.00M 02/10/2025
Total Liabilities: $185.00M $185.00M 02/10/2025
Current Assets: $139.00M $139.00M 02/10/2025
Current Liabilities: $38.00M $38.00M 02/10/2025
Total Debt: $134.00M $134.00M 02/10/2025
Cash: $55.00M $55.00M 02/10/2025
Enterprise Value: $1,129.56M $1,381.21M 10/08/2013
Cash Flow: $24.80M $46.20M never
Cash Flow Multiple: 42.36 28.19 never
Net Debt to
Cash Flow Ratio:		 3.19 1.71 never
Finance within 1 year: 02/10/2025
Misc 02/10/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 262,000,000 262,000,000 02/10/2025
Shares (FD): 268,000,000 268,000,000 02/10/2025
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Silver Mostly Silver never
Production ETA: n/a n/a 02/10/2025
Production (Gold Eq Oz.): (guess) 
55,536		 (guess) 
53,571		 02/10/2025
Production (Silver Eq Oz.): (guess) 
5,000,000		 (guess) 
5,000,000		 02/10/2025
Initial CapEx (Outstanding): n/a n/a 02/10/2025
Funding Option: n/a n/a 02/10/2025
Documentation: none PRODUCER 02/10/2025
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 11/07/2023
Cash Flow Multiplier: 15 15 02/09/2025

Resource Data

GOLD 02/10/2025
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 02/10/2025
Measured & Indicated: n/a n/a 02/10/2025
Inferred: n/a n/a 02/10/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 02/10/2025
Measured & Indicated: n/a n/a 02/10/2025
Inferred: n/a n/a 02/10/2025
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 02/10/2025
Extra Operating Cost: n/a n/a 02/10/2025
Total: n/a n/a 02/10/2025
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 02/10/2025
Open Pit (Avg): n/a n/a 02/06/2024
Recovery Rate: n/a n/a 02/10/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/10/2025
Annual Production: n/a n/a 02/10/2025
Cash Cost: n/a n/a 02/10/2025
Extra Operating Cost: n/a n/a 02/10/2025
SILVER 02/10/2025
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 02/10/2025
Measured & Indicated: 250.00M 250.00M 02/10/2025
Inferred: 100.00M 100.00M 02/10/2025
Reserves & Resources: 350.00M 350.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 55.80M 55.80M 02/10/2025
Measured & Indicated: 191.16M 191.16M 02/10/2025
Inferred: 45.00M 45.00M 02/10/2025
Reserves & Resources: 236.16M 236.16M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
5,000,000oz.		 (guess) 
5,000,000oz.		 02/10/2025
Cash Cost: $15.00 $15.00 02/10/2025
Extra Operating Cost: $12.00 $12.00 02/10/2025
Total: $27.00 $27.00 02/10/2025
Margin (Free Cash Flow): $4.96 (15.52%) $9.24 (25.50%)
G
R
A
D
E		 Underground (Avg): 200.00 g/t 200.00 g/t 02/10/2025
Open Pit (Avg): n/a n/a 02/06/2024
Recovery Rate: (CG)  90.00% (CG)  90.00% 02/10/2025
F
U
T
U
R
E		 Proven & Probable: 250.00M 250.00M 02/10/2025
Annual Production: 15,000,000oz. 15,000,000oz. 02/10/2025
Cash Cost: $13.00 $13.00 02/10/2025
Extra Operating Cost: $14.00 $14.00 02/10/2025

Property

Last Analysis Data  (02/10/2025)
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  
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		 02/10/2025
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): $276.77M $515.59M n/a
Total Maximum Profit: $276.77M $515.59M n/a
Max Profit / Current MCap: 0.263 0.396 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $1.03 $1.92 n/a
Total Max Profit Per Share: $1.03 $1.92 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $1,695.04 $2,178.15 n/a
FD MCap / Silver Eq.: $18.83 $23.34 n/a
FD MCap / Per Metal
as % Spot Price:		 58.91% 64.40% n/a
Measured &
Indicated		 02/10/2025
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.): 250.00M 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.: 191.16M 191.16M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $948.15M $1,766.32M n/a
Total Maximum Profit: $948.15M $1,766.32M n/a
Max Profit / Current MCap: 0.903 1.356 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $3.54 $6.59 n/a
Total Max Profit Per Share: $3.54 $6.59 n/a
Total Free Profit Per Share: $0.00 $1.73 n/a
FD MCap / Gold Eq.: $494.79 $635.81 n/a
FD MCap / Silver Eq.: $5.50 $6.81 n/a
FD MCap / Per Metal
as % Spot Price:		 17.20% 18.80% n/a

Reserves &
Resources		 02/10/2025
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.): 350.00M 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.: 236.16M 236.16M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $1,171.35M $2,182.12M n/a
Total Maximum Profit: $1,171.35M $2,182.12M n/a
Max Profit / Current MCap: 1.115 1.676 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $4.37 $8.14 n/a
Total Max Profit Per Share: $4.37 $8.14 n/a
Total Free Profit Per Share: $0.45 $3.28 n/a
FD MCap / Gold Eq.: $400.51 $514.65 n/a
FD MCap / Silver Eq.: $4.45 $5.51 n/a
FD MCap / Per Metal
as % Spot Price:		 13.92% 15.22% 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.     ×