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, one mine in development in Mexico and exploration properties. Currently they produce roughly 8.0Moz. 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 ~$294M which is a fall of roughly 13% over the last three months. As of 07/27/2019 they have ~$1M debt and ~$21M cash. They have 132M 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 07/27/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $336.00M $294.00M 07/27/2019 $-42.00M
Total Assets: $164.00M $164.00M 07/27/2019 $0.00M
Total Liabilities: $30.00M $30.00M 07/27/2019 $0.00M
Current Assets: $67.00M $67.00M 07/27/2019 $0.00M
Current Liabilities: $20.00M $20.00M 07/27/2019 $0.00M
Total Debt: $1.00M $1.00M 07/27/2019 $0.00M
Cash: $21.00M $21.00M 07/27/2019 $0.00M
Enterprise Value: $316.00M $274.00M 09/07/1978 $-42.00M
Cash Flow: $-9.24M $-2.74M never $6.50M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 07/27/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 07/27/2019 0.00%
Misc 07/27/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 132,000,000 132,000,000 07/27/2019 0
Shares (FD): 140,000,000 140,000,000 07/27/2019 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 07/27/2019 n/a
Production (Gold Eq Oz.): (guess) 
92,204		 (guess) 
94,089		 07/27/2019 1,886
Production (Silver Eq Oz.): (guess) 
8,000,000		 (guess) 
8,000,000		 07/27/2019 0
Initial CapEx (Outstanding): n/a n/a 07/27/2019 n/a
Funding Option: n/a n/a 07/27/2019 n/a
Documentation: none PRODUCER 07/27/2019 n/a
Value Adjustment: 50% 50% never 0%

Resource Data

GOLD 07/27/2019
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 07/27/2019 0.00M
Measured & Indicated: n/a n/a 07/27/2019 0.00M
Inferred: n/a n/a 07/27/2019 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 07/27/2019 0.00M
Measured & Indicated: n/a n/a 07/27/2019 0.00M
Inferred: n/a n/a 07/27/2019 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 07/27/2019 $0.00
Extra Operating Cost: n/a n/a 07/27/2019 $0.00
Average Grade: n/a n/a 07/27/2019 n/a
Recovery Rate: n/a n/a 07/27/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/27/2019 0.00M
Annual Production: n/a n/a 07/27/2019 n/a
Cash Cost: n/a n/a 07/27/2019 n/a
Extra Operating Cost: n/a n/a 07/27/2019 n/a
SILVER 07/27/2019
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 07/27/2019 0.00M
Measured & Indicated: 70.00M 70.00M 07/27/2019 0.00M
Inferred: 50.00M 50.00M 07/27/2019 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 07/27/2019 0.00M
Measured & Indicated: 59.40M 59.40M 07/27/2019 0.00M
Inferred: 22.50M 22.50M 07/27/2019 0.00M
Reserves & Resources: 81.90M 81.90M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
8,000,000oz.		 (guess) 
8,000,000oz.		 07/27/2019 0oz.
Cash Cost: $10 $10 07/27/2019 $0.00
Extra Operating Cost: $8 $8 07/27/2019 $0.00
Average Grade: 330.00 g/t 200.00 g/t 07/27/2019 -130.00 g/t
Recovery Rate: (CG)  90.00% (CG)  90.00% 07/27/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: 100.00M 100.00M 07/27/2019 0.00M
Annual Production: 8,000,000oz. 8,000,000oz. 07/27/2019 0oz.
Cash Cost: $10 $10 07/27/2019 $0
Extra Operating Cost: $8 $8 07/27/2019 $0

Property

Last Analysis Data  (07/27/2019)
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 Guanajuato, Mexico El Cubo 100% 8,000 Underground show
Production at 1 million oz per year.
100 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 Copiapo, Chile La Presidenta 0% n/a n/a n/a
Exploration Chile Lomas Bayas 0% n/a n/a n/a
Exploration Michoacan, Mexico Arroyo Seco 100% 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 Guanacevi, Mexico Parral 100% 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
Production Mexico Bolanitos 100% (guess) 2,500 Underground show
Production at 2.5 million oz per year.
150 gpt.
Production Guanajuato, Mexico El Cubo 100% 8,000 Underground show
Production at 1 million oz per year.
100 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 Copiapo, Chile La Presidenta 0% n/a n/a n/a
Exploration Chile Lomas Bayas 0% n/a n/a n/a
Exploration Michoacan, Mexico Arroyo Seco 100% 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 Guanacevi, Mexico Parral 100% 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		 07/27/2019
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 0.01M
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 0.01M
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): $-25.99M $-7.72M n/a $18.27M
Total Maximum Profit: $-25.99M $-7.72M n/a $18.27M
Max Profit / Current MCap: n/a n/a n/a 0.051
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $-0.19 $-0.06 n/a $0.13
Total Max Profit Per Share: $-0.19 $-0.06 n/a $0.13
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $647.84 $555.50 n/a $-92.34
FD Mkt. Cap / Silver Eq.: $7.47 $6.53 n/a $-0.93
FD Mkt. Cap / Per Metal
as % Spot Price:		 45.67% 37.31% n/a -8.36%
Measured &
Indicated		 07/27/2019
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 0.02M
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 0.01M
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): $-34.30M $-10.19M n/a $24.12M
Total Maximum Profit: $-34.30M $-10.19M n/a $24.12M
Max Profit / Current MCap: n/a n/a n/a 0.067
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $-0.25 $-0.07 n/a $0.17
Total Max Profit Per Share: $-0.25 $-0.07 n/a $0.17
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $490.79 $420.83 n/a $-69.95
FD Mkt. Cap / Silver Eq.: $5.66 $4.95 n/a $-0.71
FD Mkt. Cap / Per Metal
as % Spot Price:		 34.60% 28.27% n/a -6.33%

Reserves &
Resources		 07/27/2019
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.): 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 0.02M
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): $-47.30M $-14.05M n/a $33.25M
Total Maximum Profit: $-47.30M $-14.05M n/a $33.25M
Max Profit / Current MCap: n/a n/a n/a 0.093
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $-0.34 $-0.10 n/a $0.24
Total Max Profit Per Share: $-0.34 $-0.10 n/a $0.24
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $355.96 $305.22 n/a $-50.74
FD Mkt. Cap / Silver Eq.: $4.10 $3.59 n/a $-0.51
FD Mkt. Cap / Per Metal
as % Spot Price:		 25.09% 20.50% n/a -4.59%

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.