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 8.0Moz. of silver per year. They have approximately 180Moz. of silver in the reserves and resources category of which 100Moz. are in the measured and indicated category. They have a market capitalisation of ~$927.52M which is a rise of roughly 7% over the last nine months. As of 02/08/2021 they have ~$8M debt and ~$125M cash. They have 170M 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 02/08/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $863.46M $927.52M 10/07/2021 $64.06M
Total Assets: $172.00M $250.00M 10/07/2021 $78.00M
Total Liabilities: $36.00M $36.00M 02/08/2021 $0.00M
Current Assets: $71.00M $125.00M 10/07/2021 $54.00M
Current Liabilities: $21.00M $21.00M 02/08/2021 $0.00M
Total Debt: $7.50M $7.50M 02/08/2021 $0.00M
Cash: $45.00M $125.00M 10/07/2021 $80.00M
Enterprise Value: $825.96M $810.02M 09/02/1995 $-15.94M
Cash Flow: $23.75M $11.42M never $-12.33M
Cash Flow Multiple: 36.35 81.19 never 44.84
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 02/08/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 02/08/2021 0.00%
Misc 02/08/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 157,924,000 170,000,000 10/07/2021 12,076,000
Shares (FD): 165,732,000 176,000,000 10/07/2021 10,268,000
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a n/a 02/08/2021 n/a
Production (Gold Eq Oz.): (guess) 
96,667
(guess) 
106,809
10/07/2021 10,142
Production (Silver Eq Oz.): (guess) 
6,500,000
(guess) 
8,000,000
10/07/2021 1,500,000
Initial CapEx (Outstanding): n/a n/a 02/08/2021 n/a
Funding Option: n/a n/a 02/08/2021 n/a
Documentation: none PRODUCER 10/07/2021 n/a
Value Adjustment: 100% 100% never 0%

Resource Data

GOLD 02/08/2021
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 02/08/2021 0.00M
Measured & Indicated: n/a n/a 02/08/2021 0.00M
Inferred: n/a n/a 02/08/2021 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 02/08/2021 0.00M
Measured & Indicated: n/a n/a 02/08/2021 0.00M
Inferred: n/a n/a 02/08/2021 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 02/08/2021 $0.00
Extra Operating Cost: n/a n/a 02/08/2021 $0.00
Average Grade: n/a n/a 02/08/2021 n/a
Recovery Rate: n/a n/a 02/08/2021 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 02/08/2021 0.00M
Annual Production: n/a n/a 02/08/2021 n/a
Cash Cost: n/a n/a 02/08/2021 n/a
Extra Operating Cost: n/a n/a 02/08/2021 n/a
SILVER 02/08/2021
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 02/08/2021 0.00M
Measured & Indicated: 100.00M 100.00M 02/08/2021 0.00M
Inferred: 80.00M 80.00M 02/08/2021 0.00M
Reserves & Resources: 180.00M 180.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 72.00M 72.00M 02/08/2021 0.00M
Measured & Indicated: 86.40M 86.40M 02/08/2021 0.00M
Inferred: 36.00M 36.00M 02/08/2021 0.00M
Reserves & Resources: 122.40M 122.40M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
6,500,000oz.
(guess) 
8,000,000oz.
10/07/2021 1,500,000oz.
Cash Cost: $12.00 $12.00 02/08/2021 $0.00
Extra Operating Cost: $10.00 $10.00 02/08/2021 $0.00
Average Grade: 200.00 g/t 200.00 g/t 02/08/2021 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 10/07/2021 0.00%
F
U
T
U
R
E
Proven & Probable: 100.00M 140.00M 10/07/2021 40.00M
Annual Production: 8,000,000oz. 10,000,000oz. 10/07/2021 2,000,000oz.
Cash Cost: $12.00 $12.00 02/08/2021 $0.00
Extra Operating Cost: $8.00 $8.00 02/08/2021 $0.00

Property

Last Analysis Data  (02/08/2021)
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 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 Jalisco, Mexico San Sebastian 0% n/a n/a n/a
Total Land Package Size (ha): 20,500  

Profitability (by resource)

Proven &
Probable
02/08/2021
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 -0.12M
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 -0.11M
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): $526.18M $205.63M n/a $-320.54M
Total Maximum Profit: $526.18M $205.63M n/a $-320.54M
Max Profit / Current MCap: 0.609 0.222 n/a -0.388
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $3.17 $1.17 n/a $-2.01
Total Max Profit Per Share: $3.17 $1.17 n/a $-2.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $806.39 $964.88 n/a $158.49
FD Mkt. Cap / Silver Eq.: $11.99 $12.88 n/a $0.89
FD Mkt. Cap / Per Metal
as % Spot Price:
44.06% 53.59% n/a 9.53%
Measured &
Indicated
02/08/2021
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 -0.15M
Total (Silver Eq. Oz.): 100.00M 100.00M 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.: 86.40M 86.40M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $631.41M $246.76M n/a $-384.65M
Total Maximum Profit: $631.41M $246.76M n/a $-384.65M
Max Profit / Current MCap: 0.731 0.266 n/a -0.465
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $3.81 $1.40 n/a $-2.41
Total Max Profit Per Share: $3.81 $1.40 n/a $-2.41
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $671.99 $804.07 n/a $132.07
FD Mkt. Cap / Silver Eq.: $9.99 $10.74 n/a $0.74
FD Mkt. Cap / Per Metal
as % Spot Price:
36.71% 44.66% n/a 7.94%

Reserves &
Resources
02/08/2021
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 -0.27M
Total (Silver Eq. Oz.): 180.00M 180.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a -0.19M
Silver Eq. Oz.: 122.40M 122.40M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $894.50M $349.57M n/a $-544.92M
Total Maximum Profit: $894.50M $349.57M n/a $-544.92M
Max Profit / Current MCap: 1.036 0.377 n/a -0.659
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $5.40 $1.99 n/a $-3.41
Total Max Profit Per Share: $5.40 $1.99 n/a $-3.41
Total Free Profit Per Share: $0.19 $0.00 n/a $-0.19
FD Mkt. Cap / Gold Eq.: $474.35 $567.58 n/a $93.23
FD Mkt. Cap / Silver Eq.: $7.05 $7.58 n/a $0.52
FD Mkt. Cap / Per Metal
as % Spot Price:
25.92% 31.52% n/a 5.61%

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.     ×