Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

Endeavour Silver Corp

www: www.edrsilver.com   email: apettit@edrsilver.com
Category: Emerging Major
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
NYSE:EXK USD
TSE:EDR CAD

Description

Endeavour Silver Corp are a silver focused emerging major with three producing mines in Mexico and exploration properties. Currently they produce roughly 12.0Moz. of silver per year. They have approximately 164Moz. of silver in the reserves and resources category of which 109Moz. are in the measured and indicated category. They have a market capitalisation of ~$3024.12M which is a fall of roughly 24% over the last one months. As of 02/07/2026 they have ~$345M debt and ~$57M cash. They have 295M 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 02/07/2026
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $3,953.28M $3,024.12M 02/07/2026
MCap (OS): $3,355.62M $2,566.93M 02/07/2026
Total Assets: $372.00M $372.00M 02/07/2026
Total Liabilities: $385.00M $385.00M 02/07/2026
Current Assets: $139.00M $139.00M 02/07/2026
Current Liabilities: $38.00M $38.00M 02/07/2026
Total Debt: $345.00M $345.00M 02/07/2026
Cash: $57.00M $57.00M 02/07/2026
Debt (Net): $288.00M $288.00M
Enterprise Value: $4,241.28M $3,312.12M
Cash Flow: $358.92M $304.08M never
Cash Flow Multiple: 11.01 9.95 never
Net Debt to
Cash Flow Ratio:		 0.80 0.95 never
Finance within 1 year: 02/07/2026
Misc 02/07/2026
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 295,389,499 295,389,499 02/07/2026
Shares (FD): 348,000,000 348,000,000 02/07/2026
Insider Ownership: n/a n/a 02/07/2026
Dividend (Annual): n/a n/a 03/14/2026
Company Type: Mostly Silver Mostly Silver never
Group: Producer Producer never
Production ETA: n/a n/a 02/07/2026
Production (Gold Eq Oz.): (guess) 
188,226		 (guess) 
188,573		 02/07/2026
Production (Silver Eq Oz.): (guess) 
12,000,000		 (guess) 
12,000,000		 02/07/2026
Development Phase: Producer (Single Mine) Producer (Single Mine) 02/07/2026
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 30
Producer: Elite Quality
 30
Producer: Elite Quality
 02/07/2026
Cash Flow Multiple: 20 20 02/07/2026

Resource Data

GOLD
(inc. Base Metals)
 02/07/2026
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 02/07/2026
Measured & Indicated: n/a n/a 02/07/2026
Inferred: n/a n/a 02/07/2026
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 02/07/2026
Measured & Indicated: n/a n/a 02/07/2026
Inferred: n/a n/a 02/07/2026
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 02/07/2026
Extra Operating Cost: n/a n/a 02/07/2026
Total: n/a n/a 02/07/2026
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): $21,002.80 $16,036.89
EV / Production (AuEq): $22,532.88 $17,564.16
G
R
A
D
E		 Underground (Avg): n/a n/a 02/07/2026
Open Pit (Avg): n/a n/a 02/07/2026
Recovery Rate: n/a n/a 02/07/2026
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/07/2026
Annual Production: n/a n/a 02/07/2026
Cash Cost: n/a n/a 02/07/2026
Extra Operating Cost: n/a n/a 02/07/2026
SILVER
(inc. Base Metals)
 02/07/2026
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 95.00M 95.00M 02/07/2026
Measured & Indicated: 109.00M 109.00M 02/07/2026
Inferred: 55.00M 55.00M 02/07/2026
Reserves & Resources: 164.00M 164.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 85.50M 85.50M 02/07/2026
Measured & Indicated: 95.58M 95.58M 02/07/2026
Inferred: 24.75M 24.75M 02/07/2026
Reserves & Resources: 120.33M 120.33M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
12,000,000oz.		 (guess) 
12,000,000oz.		 02/07/2026
Cash Cost: $25.00 $25.00 02/07/2026
Extra Operating Cost: $23.00 $23.00 02/07/2026
Total: $48.00 $48.00 02/07/2026
Margin (Free Cash Flow): $29.91 (38.39%) $25.34 (34.55%)
MCap / Production (AgEq): $329.44 $252.01
EV / Production (AgEq): $353.44 $276.01
G
R
A
D
E		 Underground (Avg): 200.00 g/t 200.00 g/t 02/07/2026
Open Pit (Avg): n/a n/a 02/07/2026
Recovery Rate: (CG)  90.00% (CG)  90.00% 03/14/2026
F
U
T
U
R
E		 Proven & Probable: 125.00M 125.00M 02/07/2026
Annual Production: 24,000,000oz. 24,000,000oz. 02/07/2026
Cash Cost: $25.00 $25.00 02/07/2026
Extra Operating Cost: $20.00 $20.00 02/07/2026

Property

Last Analysis Data  (02/07/2026)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Aida
100 show
Size: 7,900 ha
Prod Bolanitos
100 show
Production at 2.5 million oz per year.
150 gpt.

Size: 2,500 ha
Prod Guanacevi
100 show
Production at 2.5 million oz per year.
235 gpt.

Size: 4,000 ha
Prod Terronera
100 show
Started production in 2025.

Size: 6,000 ha
Exp Guadalupe y Calvo
100 n/a
Exp Lourdes
100 show
Size: 509 ha
Exp Parral
100 n/a
Exp Pitarrilla
100 show
500M oz resource.

Water constrained.
Exp Bruner
100 show
Size: 1,457 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Aida
100 show
Size: 7,900 ha
Prod Bolanitos
100 show
Production at 2.5 million oz per year.
150 gpt.

Size: 2,500 ha
Prod Guanacevi
100 show
Production at 2.5 million oz per year.
235 gpt.

Size: 4,000 ha
Prod Terronera
100 show
Started production in 2025.

Size: 6,000 ha
Exp Guadalupe y Calvo
100 n/a
Exp Lourdes
100 show
Size: 509 ha
Exp Parral
100 n/a
Exp Pitarrilla
100 show
500M oz resource.

Water constrained.
Exp Bruner
100 show
Size: 1,457 ha

Profitability (by resource)

Proven &
Probable		 02/07/2026
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.): 95.00M 95.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 85.50M 85.50M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $2,557.31M $2,166.57M n/a
Total Maximum Profit: $2,557.31M $2,166.57M n/a
Max Profit / Current MCap: 0.647 0.716 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $7.35 $6.23 n/a
Total Max Profit Per Share: $7.35 $6.23 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $2,947.76 $2,250.79 n/a
FD MCap / Silver Eq.: $46.24 $35.37 n/a
FD MCap / Per Metal
as % Spot Price:		 59.35% 48.23% n/a
EV / Gold Eq.: $3,162.51 $2,465.14 n/a
EV / Silver Eq.: $49.61 $38.74 n/a
EV / Per Metal
as % Spot Price:		 63.67% 52.82% n/a
Measured &
Indicated		 02/07/2026
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.): 109.00M 109.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 95.58M 95.58M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $2,858.80M $2,422.00M n/a
Total Maximum Profit: $2,858.80M $2,422.00M n/a
Max Profit / Current MCap: 0.723 0.801 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $8.21 $6.96 n/a
Total Max Profit Per Share: $8.21 $6.96 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $2,636.89 $2,013.42 n/a
FD MCap / Silver Eq.: $41.36 $31.64 n/a
FD MCap / Per Metal
as % Spot Price:		 53.09% 43.14% n/a
EV / Gold Eq.: $2,828.99 $2,205.17 n/a
EV / Silver Eq.: $44.37 $34.65 n/a
EV / Per Metal
as % Spot Price:		 56.96% 47.25% n/a

Reserves &
Resources		 02/07/2026
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.): 164.00M 164.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 120.33M 120.33M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $3,599.07M $3,049.16M n/a
Total Maximum Profit: $3,599.07M $3,049.16M n/a
Max Profit / Current MCap: 0.910 1.008 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $10.34 $8.76 n/a
Total Max Profit Per Share: $10.34 $8.76 n/a
Total Free Profit Per Share: $0.00 $0.07 n/a
FD MCap / Gold Eq.: $2,094.52 $1,599.29 n/a
FD MCap / Silver Eq.: $32.85 $25.13 n/a
FD MCap / Per Metal
as % Spot Price:		 42.17% 34.27% n/a
EV / Gold Eq.: $2,247.11 $1,751.60 n/a
EV / Silver Eq.: $35.25 $27.53 n/a
EV / Per Metal
as % Spot Price:		 45.24% 37.53% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults