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

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 ~$921.92M which is a fall of roughly 12% over the last three 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
Change
Item Value Value Updated Value
MCap (FD): $1,050.56M $921.92M 02/10/2025 $-128.64M
Total Assets: $372.00M $372.00M 02/10/2025 $0.00M
Total Liabilities: $185.00M $185.00M 02/10/2025 $0.00M
Current Assets: $139.00M $139.00M 02/10/2025 $0.00M
Current Liabilities: $38.00M $38.00M 02/10/2025 $0.00M
Total Debt: $134.00M $134.00M 02/10/2025 $0.00M
Cash: $55.00M $55.00M 02/10/2025 $0.00M
Enterprise Value: $1,129.56M $1,000.92M 09/19/2001 $-128.64M
Cash Flow: $24.80M $27.20M never $2.40M
Cash Flow Multiple: 42.36 33.89 never -8.47
Net Debt to
Cash Flow Ratio:		 3.19 2.90 never -0.28
Finance within 1 year: 02/10/2025 n/a
Misc 02/10/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 262,000,000 262,000,000 02/10/2025 0
Shares (FD): 268,000,000 268,000,000 02/10/2025 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a n/a 02/10/2025 n/a
Production (Gold Eq Oz.): (guess) 
55,536		 (guess) 
50,200		 02/10/2025 -5,337
Production (Silver Eq Oz.): (guess) 
5,000,000		 (guess) 
5,000,000		 02/10/2025 0
Initial CapEx (Outstanding): n/a n/a 02/10/2025 n/a
Funding Option: n/a n/a 02/10/2025 n/a
Documentation: none PRODUCER 02/10/2025 n/a
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 11/07/2023 0
Cash Flow Multiplier: 15 15 02/09/2025 0.00

Resource Data

GOLD 02/10/2025
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 02/10/2025 0.00M
Measured & Indicated: n/a n/a 02/10/2025 0.00M
Inferred: n/a n/a 02/10/2025 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 02/10/2025 0.00M
Measured & Indicated: n/a n/a 02/10/2025 0.00M
Inferred: n/a n/a 02/10/2025 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 02/10/2025 $0.00
Extra Operating Cost: n/a n/a 02/10/2025 $0.00
Total: n/a n/a 02/10/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 02/10/2025 n/a
Open Pit (Avg): n/a n/a 02/06/2024 n/a
Recovery Rate: n/a n/a 02/10/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/10/2025 0.00M
Annual Production: n/a n/a 02/10/2025 n/a
Cash Cost: n/a n/a 02/10/2025 n/a
Extra Operating Cost: n/a n/a 02/10/2025 n/a
SILVER 02/10/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 62.00M 62.00M 02/10/2025 0.00M
Measured & Indicated: 250.00M 250.00M 02/10/2025 0.00M
Inferred: 100.00M 100.00M 02/10/2025 0.00M
Reserves & Resources: 350.00M 350.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 55.80M 55.80M 02/10/2025 0.00M
Measured & Indicated: 191.16M 191.16M 02/10/2025 0.00M
Inferred: 45.00M 45.00M 02/10/2025 0.00M
Reserves & Resources: 236.16M 236.16M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
5,000,000oz.		 (guess) 
5,000,000oz.		 02/10/2025 0oz.
Cash Cost: $15.00 $15.00 02/10/2025 $0.00
Extra Operating Cost: $12.00 $12.00 02/10/2025 $0.00
Total: $27.00 $27.00 02/10/2025 $0.00
Margin (Free Cash Flow): $4.96 (15.52%) $5.44 (16.77%) $0.48
G
R
A
D
E		 Underground (Avg): 200.00 g/t 200.00 g/t 02/10/2025 n/a
Open Pit (Avg): n/a n/a 02/06/2024 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 02/10/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 250.00M 250.00M 02/10/2025 0.00M
Annual Production: 15,000,000oz. 15,000,000oz. 02/10/2025 0oz.
Cash Cost: $13.00 $13.00 02/10/2025 $0.00
Extra Operating Cost: $14.00 $14.00 02/10/2025 $0.00

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
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 -0.07M
Total (Silver Eq. Oz.): 62.00M 62.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a -0.06M
Silver Eq. Oz.: 55.80M 55.80M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $276.77M $303.55M n/a $26.78M
Total Maximum Profit: $276.77M $303.55M n/a $26.78M
Max Profit / Current MCap: 0.263 0.329 n/a 0.066
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $1.03 $1.13 n/a $0.10
Total Max Profit Per Share: $1.03 $1.13 n/a $0.10
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $1,695.04 $1,645.62 n/a $-49.42
FD MCap / Silver Eq.: $18.83 $16.52 n/a $-2.31
FD MCap / Per Metal
as % Spot Price:		 58.91% 50.93% n/a -7.98%
Measured &
Indicated		 02/10/2025
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.): 250.00M 250.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a -0.20M
Silver Eq. Oz.: 191.16M 191.16M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $948.15M $1,039.91M n/a $91.76M
Total Maximum Profit: $948.15M $1,039.91M n/a $91.76M
Max Profit / Current MCap: 0.903 1.128 n/a 0.225
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $3.54 $3.88 n/a $0.34
Total Max Profit Per Share: $3.54 $3.88 n/a $0.34
Total Free Profit Per Share: $0.00 $0.44 n/a $0.44
FD MCap / Gold Eq.: $494.79 $480.36 n/a $-14.43
FD MCap / Silver Eq.: $5.50 $4.82 n/a $-0.67
FD MCap / Per Metal
as % Spot Price:		 17.20% 14.87% n/a -2.33%

Reserves &
Resources		 02/10/2025
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 -0.37M
Total (Silver Eq. Oz.): 350.00M 350.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a -0.25M
Silver Eq. Oz.: 236.16M 236.16M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $1,171.35M $1,284.71M n/a $113.36M
Total Maximum Profit: $1,171.35M $1,284.71M n/a $113.36M
Max Profit / Current MCap: 1.115 1.394 n/a 0.279
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $4.37 $4.79 n/a $0.42
Total Max Profit Per Share: $4.37 $4.79 n/a $0.42
Total Free Profit Per Share: $0.45 $1.35 n/a $0.90
FD MCap / Gold Eq.: $400.51 $388.83 n/a $-11.68
FD MCap / Silver Eq.: $4.45 $3.90 n/a $-0.54
FD MCap / Per Metal
as % Spot Price:		 13.92% 12.03% n/a -1.89%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults