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 6.5Moz. of silver per year. They have approximately 120Moz. of silver in the reserves and resources category of which 70Moz. are in the measured and indicated category. They have a market capitalisation of ~$577.4M which is a rise of roughly 92% over the last six months. As of 02/04/2020 they have ~$8M debt and ~$21M cash. They have 140M 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 02/04/2020
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $300.54M $577.40M 02/04/2020 $276.85M
Total Assets: $172.00M $172.00M 02/04/2020 $0.00M
Total Liabilities: $36.00M $36.00M 02/04/2020 $0.00M
Current Assets: $71.00M $71.00M 02/04/2020 $0.00M
Current Liabilities: $21.00M $21.00M 02/04/2020 $0.00M
Total Debt: $7.50M $7.50M 02/04/2020 $0.00M
Cash: $21.00M $21.00M 02/04/2020 $0.00M
Enterprise Value: $287.04M $563.90M 11/14/1987 $276.85M
Cash Flow: $-20.25M $20.16M never $40.40M
Cash Flow Multiple: 0.00 28.65 never 28.65
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 02/04/2020 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 02/04/2020 0.00%
Misc 02/04/2020
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 139,908,000 139,908,000 02/04/2020 0
Shares (FD): 148,050,000 148,050,000 02/04/2020 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a n/a 02/04/2020 n/a
Production (Gold Eq Oz.): (guess) 
73,483		 (guess) 
88,304		 02/04/2020 14,821
Production (Silver Eq Oz.): (guess) 
6,500,000		 (guess) 
6,500,000		 02/04/2020 0
Initial CapEx (Outstanding): n/a n/a 02/04/2020 n/a
Funding Option: n/a n/a 02/04/2020 n/a
Documentation: none PRODUCER 02/12/2020 n/a
Value Adjustment: 50% 50% never 0%

Resource Data

GOLD 02/04/2020
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 02/04/2020 0.00M
Measured & Indicated: n/a n/a 02/04/2020 0.00M
Inferred: n/a n/a 02/04/2020 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 02/04/2020 0.00M
Measured & Indicated: n/a n/a 02/04/2020 0.00M
Inferred: n/a n/a 02/04/2020 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 02/04/2020 $0.00
Extra Operating Cost: n/a n/a 02/04/2020 $0.00
Average Grade: n/a n/a 02/04/2020 n/a
Recovery Rate: n/a n/a 02/04/2020 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/04/2020 0.00M
Annual Production: n/a n/a 02/04/2020 n/a
Cash Cost: n/a n/a 02/04/2020 n/a
Extra Operating Cost: n/a n/a 02/04/2020 n/a
SILVER 02/04/2020
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 50.00M 50.00M 02/04/2020 0.00M
Measured & Indicated: 70.00M 70.00M 02/04/2020 0.00M
Inferred: 50.00M 50.00M 02/04/2020 0.00M
Reserves & Resources: 120.00M 120.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 45.00M 45.00M 02/04/2020 0.00M
Measured & Indicated: 59.40M 59.40M 02/04/2020 0.00M
Inferred: 22.50M 22.50M 02/04/2020 0.00M
Reserves & Resources: 81.90M 81.90M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
6,500,000oz.		 (guess) 
6,500,000oz.		 02/04/2020 0oz.
Cash Cost: $12 $12 02/04/2020 $0.00
Extra Operating Cost: $10 $10 02/04/2020 $0.00
Average Grade: 200.00 g/t 200.00 g/t 02/04/2020 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 02/12/2020 0.00%
F
U
T
U
R
E		 Proven & Probable: 100.00M 100.00M 02/04/2020 0.00M
Annual Production: 8,000,000oz. 8,000,000oz. 02/04/2020 0oz.
Cash Cost: $10 $10 02/04/2020 $0
Extra Operating Cost: $8 $8 02/04/2020 $0

Property

Last Analysis Data  (02/04/2020)
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 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 Copiapo, Chile La Presidenta 0% n/a n/a n/a
Exploration Chile Lomas Bayas 0% n/a n/a n/a
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		 02/04/2020
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 0.11M
Total (Silver Eq. Oz.): 50.00M 50.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.10M
Silver Eq. Oz.: 45.00M 45.00M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $-70.09M $209.32M n/a $279.41M
Total Maximum Profit: $-70.09M $209.32M n/a $279.41M
Max Profit / Current MCap: n/a 0.363 n/a 0.596
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $-0.47 $1.41 n/a $1.89
Total Max Profit Per Share: $-0.47 $1.41 n/a $1.89
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $590.77 $944.48 n/a $353.71
FD Mkt. Cap / Silver Eq.: $6.68 $12.83 n/a $6.15
FD Mkt. Cap / Per Metal
as % Spot Price:		 38.06% 48.55% n/a 10.49%
Measured &
Indicated		 02/04/2020
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 0.16M
Total (Silver Eq. Oz.): 70.00M 70.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.14M
Silver Eq. Oz.: 59.40M 59.40M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $-92.52M $276.30M n/a $368.81M
Total Maximum Profit: $-92.52M $276.30M n/a $368.81M
Max Profit / Current MCap: n/a 0.479 n/a 0.786
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $-0.62 $1.87 n/a $2.49
Total Max Profit Per Share: $-0.62 $1.87 n/a $2.49
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $447.55 $715.52 n/a $267.97
FD Mkt. Cap / Silver Eq.: $5.06 $9.72 n/a $4.66
FD Mkt. Cap / Per Metal
as % Spot Price:		 28.83% 36.78% n/a 7.95%

Reserves &
Resources		 02/04/2020
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.): 120.00M 120.00M 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.: 81.90M 81.90M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $-127.56M $380.96M n/a $508.52M
Total Maximum Profit: $-127.56M $380.96M n/a $508.52M
Max Profit / Current MCap: n/a 0.660 n/a 1.084
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $-0.86 $2.57 n/a $3.43
Total Max Profit Per Share: $-0.86 $2.57 n/a $3.43
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $324.60 $518.95 n/a $194.35
FD Mkt. Cap / Silver Eq.: $3.67 $7.05 n/a $3.38
FD Mkt. Cap / Per Metal
as % Spot Price:		 20.91% 26.67% n/a 5.76%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.