Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

Endeavour Silver Corp

www: www.edrsilver.com   email: apettit@edrsilver.com
Category: Emerging Major
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 emerging major with three producing mines in Mexico and exploration properties. Currently they produce roughly 12.0Moz. of silver per year. They have approximately 164Moz. of silver in the reserves and resources category of which 109Moz. are in the measured and indicated category. They have a market capitalisation of ~$4089M which is a rise of roughly 3% over the last days. As of 02/07/2026 they have ~$345M debt and ~$57M cash. They have 295M 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 02/07/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $3,953.28M $4,089.00M 02/07/2026 $135.72M
MCap (OS): $3,355.62M $3,470.83M 02/07/2026 $115.20M
Total Assets: $372.00M $372.00M 02/07/2026 $0.00M
Total Liabilities: $385.00M $385.00M 02/07/2026 $0.00M
Current Assets: $139.00M $139.00M 02/07/2026 $0.00M
Current Liabilities: $38.00M $38.00M 02/07/2026 $0.00M
Total Debt: $345.00M $345.00M 02/07/2026 $0.00M
Cash: $57.00M $57.00M 02/07/2026 $0.00M
Debt (Net): $288.00M $288.00M $0.00M
Enterprise Value: $4,241.28M $4,377.00M $135.72M
Cash Flow: $358.92M $354.48M never $-4.44M
Cash Flow Multiple: 11.01 11.54 never 0.52
Net Debt to
Cash Flow Ratio:		 0.80 0.81 never 0.01
Finance within 1 year: 02/07/2026 n/a
Misc 02/07/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 295,389,499 295,389,499 02/07/2026 0
Shares (FD): 348,000,000 348,000,000 02/07/2026 0
Insider Ownership: n/a n/a 02/07/2026 n/a
Dividend (Annual): n/a n/a 02/07/2026 n/a
Company Type: Mostly Silver Mostly Silver never n/a
Group: Producer Producer never n/a
Production ETA: n/a n/a 02/07/2026 n/a
Production (Gold Eq Oz.): (guess) 
188,226		 (guess) 
184,539		 02/07/2026 -3,687
Production (Silver Eq Oz.): (guess) 
12,000,000		 (guess) 
12,000,000		 02/07/2026 0
Development Phase: Producer (Single Mine) Producer (Single Mine) 02/07/2026 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 30
Producer: Elite Quality
 30
Producer: Elite Quality
 02/07/2026 0
Cash Flow Multiple: 20 20 02/07/2026 0.00

Resource Data

GOLD
(inc. Base Metals)
 02/07/2026
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 02/07/2026 0.00M
Measured & Indicated: n/a n/a 02/07/2026 0.00M
Inferred: n/a n/a 02/07/2026 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 02/07/2026 0.00M
Measured & Indicated: n/a n/a 02/07/2026 0.00M
Inferred: n/a n/a 02/07/2026 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 02/07/2026 $0.00
Extra Operating Cost: n/a n/a 02/07/2026 $0.00
Total: n/a n/a 02/07/2026 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AuEq): $21,002.80 $22,157.93 $1,155.13
EV / Production (AuEq): $22,532.88 $23,718.58 $1,185.70
G
R
A
D
E		 Underground (Avg): n/a n/a 02/07/2026 n/a
Open Pit (Avg): n/a n/a 02/07/2026 n/a
Recovery Rate: n/a n/a 02/07/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/07/2026 0.00M
Annual Production: n/a n/a 02/07/2026 n/a
Cash Cost: n/a n/a 02/07/2026 n/a
Extra Operating Cost: n/a n/a 02/07/2026 n/a
SILVER
(inc. Base Metals)
 02/07/2026
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 95.00M 95.00M 02/07/2026 0.00M
Measured & Indicated: 109.00M 109.00M 02/07/2026 0.00M
Inferred: 55.00M 55.00M 02/07/2026 0.00M
Reserves & Resources: 164.00M 164.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 85.50M 85.50M 02/07/2026 0.00M
Measured & Indicated: 95.58M 95.58M 02/07/2026 0.00M
Inferred: 24.75M 24.75M 02/07/2026 0.00M
Reserves & Resources: 120.33M 120.33M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
12,000,000oz.		 (guess) 
12,000,000oz.		 02/07/2026 0oz.
Cash Cost: $25.00 $25.00 02/07/2026 $0.00
Extra Operating Cost: $23.00 $23.00 02/07/2026 $0.00
Total: $48.00 $48.00 02/07/2026 $0.00
Margin (Free Cash Flow): $29.91 (38.39%) $29.54 (38.10%) $-0.37
MCap / Production (AgEq): $329.44 $340.75 $11.31
EV / Production (AgEq): $353.44 $364.75 $11.31
G
R
A
D
E		 Underground (Avg): 200.00 g/t 200.00 g/t 02/07/2026 n/a
Open Pit (Avg): n/a n/a 02/07/2026 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 02/07/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: 125.00M 125.00M 02/07/2026 0.00M
Annual Production: 24,000,000oz. 24,000,000oz. 02/07/2026 0oz.
Cash Cost: $25.00 $25.00 02/07/2026 $0.00
Extra Operating Cost: $20.00 $20.00 02/07/2026 $0.00

Property

Last Analysis Data  (02/07/2026)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Aida
100 show
Size: 7,900 ha
Prod Bolanitos
100 show
Production at 2.5 million oz per year.
150 gpt.

Size: 2,500 ha
Prod Guanacevi
100 show
Production at 2.5 million oz per year.
235 gpt.

Size: 4,000 ha
Prod Terronera
100 show
Started production in 2025.

Size: 6,000 ha
Exp Guadalupe y Calvo
100 n/a
Exp Lourdes
100 show
Size: 509 ha
Exp Parral
100 n/a
Exp Pitarrilla
100 show
500M oz resource.

Water constrained.
Exp Bruner
100 show
Size: 1,457 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Aida
100 show
Size: 7,900 ha
Prod Bolanitos
100 show
Production at 2.5 million oz per year.
150 gpt.

Size: 2,500 ha
Prod Guanacevi
100 show
Production at 2.5 million oz per year.
235 gpt.

Size: 4,000 ha
Prod Terronera
100 show
Started production in 2025.

Size: 6,000 ha
Exp Guadalupe y Calvo
100 n/a
Exp Lourdes
100 show
Size: 509 ha
Exp Parral
100 n/a
Exp Pitarrilla
100 show
500M oz resource.

Water constrained.
Exp Bruner
100 show
Size: 1,457 ha

Profitability (by resource)

Proven &
Probable		 02/07/2026
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.): 95.00M 95.00M 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.: 85.50M 85.50M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $2,557.31M $2,525.67M n/a $-31.63M
Total Maximum Profit: $2,557.31M $2,525.67M n/a $-31.63M
Max Profit / Current MCap: 0.647 0.618 n/a -0.029
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $7.35 $7.26 n/a $-0.09
Total Max Profit Per Share: $7.35 $7.26 n/a $-0.09
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $2,947.76 $3,109.89 n/a $162.12
FD MCap / Silver Eq.: $46.24 $47.82 n/a $1.59
FD MCap / Per Metal
as % Spot Price:		 59.35% 61.68% n/a 2.33%
EV / Gold Eq.: $3,162.51 $3,328.92 n/a $166.41
EV / Silver Eq.: $49.61 $51.19 n/a $1.59
EV / Per Metal
as % Spot Price:		 63.67% 66.02% n/a 2.35%
Measured &
Indicated		 02/07/2026
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.): 109.00M 109.00M 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.: 95.58M 95.58M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $2,858.80M $2,823.43M n/a $-35.36M
Total Maximum Profit: $2,858.80M $2,823.43M n/a $-35.36M
Max Profit / Current MCap: 0.723 0.690 n/a -0.033
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $8.21 $8.11 n/a $-0.10
Total Max Profit Per Share: $8.21 $8.11 n/a $-0.10
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $2,636.89 $2,781.91 n/a $145.03
FD MCap / Silver Eq.: $41.36 $42.78 n/a $1.42
FD MCap / Per Metal
as % Spot Price:		 53.09% 55.17% n/a 2.08%
EV / Gold Eq.: $2,828.99 $2,977.85 n/a $148.86
EV / Silver Eq.: $44.37 $45.79 n/a $1.42
EV / Per Metal
as % Spot Price:		 56.96% 59.06% n/a 2.10%

Reserves &
Resources		 02/07/2026
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 -0.05M
Total (Silver Eq. Oz.): 164.00M 164.00M 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.: 120.33M 120.33M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $3,599.07M $3,554.55M n/a $-44.52M
Total Maximum Profit: $3,599.07M $3,554.55M n/a $-44.52M
Max Profit / Current MCap: 0.910 0.869 n/a -0.041
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $10.34 $10.21 n/a $-0.13
Total Max Profit Per Share: $10.34 $10.21 n/a $-0.13
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $2,094.52 $2,209.72 n/a $115.20
FD MCap / Silver Eq.: $32.85 $33.98 n/a $1.13
FD MCap / Per Metal
as % Spot Price:		 42.17% 43.82% n/a 1.66%
EV / Gold Eq.: $2,247.11 $2,365.35 n/a $118.25
EV / Silver Eq.: $35.25 $36.37 n/a $1.13
EV / Per Metal
as % Spot Price:		 45.24% 46.91% n/a 1.67%

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.     ×