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 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.
Quick Links
Login to access
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:
0.25Producer: Quality
0.2Producer: 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
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
Exploration
Northern Chile , Chile
Aida
100% (guess)
7,900
n/a
n/a
Production
Mexico
Bolanitos
100% (guess)
2,500
Underground
show
Production at 2.5 million oz per year.
150 gpt.
Production
Tepehuanes , Mexico
Guanacevi
100%
4,000
Underground
show
Production at 2.5 million oz per year.
235 gpt.
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
San Felipe , Mexico
Lourdes
100% (guess)
509
n/a
n/a
Exploration
Guanacevi , Mexico
Parral
100%
n/a
n/a
n/a
Exploration
Mexico , Mexico
Pitarrilla
100% (guess)
n/a
Both
show
500M oz resource.
Water constrained.
Exploration
Reno, Nevada , USA
Bruner
100% (guess)
1,457
n/a
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)
Defaults
Defaults
02/10/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Spot Gold:
$1,865.60
$2,000.70
12/08/2023
Spot Silver:
$21.98
$23.13
12/08/2023
Gold:Silver Ratio:
84.88
86.50
12/08/2023
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: