Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Endeavour Mining Corp

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

Symbol Data

Symbol Currency
TSE:EDV CAD
OTCMKTS:EDVMF USD

Description

Endeavour Mining Corp are a gold focused major with six producing mines in Burkina Faso, Cote d'Ivoire, Mali and Senegal, one mine in development in Burkina Faso and three exploration properties. Currently they produce roughly 1.2Moz. of gold per year. They have approximately 32Moz. of gold in the reserves and resources category of which 27Moz. are in the measured and indicated category. They have a market capitalisation of ~$5023.27M which is a fall of roughly 4% over the last five months. As of 06/13/2024 they have ~$1,312M debt and ~$461M cash. They have 245M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 06/13/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $5,250.71M $5,023.27M 06/13/2024
Total Assets: $6,771.00M $6,771.00M 06/13/2024
Total Liabilities: $2,385.00M $2,385.00M 06/13/2024
Current Assets: $950.00M $950.00M 06/13/2024
Current Liabilities: $567.00M $567.00M 06/13/2024
Total Debt: $1,312.00M $1,312.00M 06/13/2024
Cash: $461.00M $461.00M 06/13/2024
Enterprise Value: $6,101.71M $5,874.27M 02/23/2156
Cash Flow: $1,097.28M $1,398.72M never
Cash Flow Multiple: 4.79 3.59 never
Net Debt to
Cash Flow Ratio:		 0.78 0.61 never
Finance within 1 year: 06/13/2024
Misc 06/13/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 245,198,863 245,198,863 06/13/2024
Shares (FD): 250,000,000 250,000,000 06/13/2024
Insider Ownership: n/a n/a never
Dividend (Annual): n/a 3.6% 07/31/2024
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 06/13/2024
Production (Gold Eq Oz.): (guess) 
1,200,000		 (guess) 
1,200,000		 06/13/2024
Production (Silver Eq Oz.): (guess) 
94,755,374		 (guess) 
102,457,399		 06/13/2024
Initial CapEx (Outstanding): n/a n/a 06/13/2024
Funding Option: n/a n/a 06/13/2024
Documentation: none PRODUCER 07/31/2024
Future MCap Modifier: 0.3
Producer: Elite Quality
 0.3
Producer: Elite Quality
 04/24/2023
Cash Flow Multiplier: 15 15 03/31/2024

Resource Data

GOLD 06/13/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 14.00M 14.00M 06/13/2024
Measured & Indicated: 27.00M 27.00M 06/13/2024
Inferred: 5.00M 5.00M 06/13/2024
Reserves & Resources: 32.00M 32.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 12.60M 12.60M 06/13/2024
Measured & Indicated: 21.96M 21.96M 06/13/2024
Inferred: 2.25M 2.25M 06/13/2024
Reserves & Resources: 24.21M 24.21M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
1,200,000oz.		 (guess) 
1,200,000oz.		 06/13/2024
Cash Cost: $850 $950 07/31/2024
Extra Operating Cost: $550 $550 06/13/2024
Total: $1,400 $1,500 07/31/2024
Margin (Free Cash Flow): $914 (40%) $1,166 (44%)
G
R
A
D
E		 Underground (Avg): 3.00 g/t 3.00 g/t 06/13/2024
Open Pit (Avg): n/a 1.60 g/t 03/18/2024
Recovery Rate: (CG)  90.00% (CG)  90.00% 07/31/2024
F
U
T
U
R
E		 Proven & Probable: 30.00M 30.00M 06/13/2024
Annual Production: 1,400,000oz. 1,400,000oz. 06/13/2024
Cash Cost: $950 $1,000 07/31/2024
Extra Operating Cost: $550 $550 06/13/2024
SILVER 06/13/2024
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 06/13/2024
Measured & Indicated: n/a n/a 06/13/2024
Inferred: n/a n/a 06/13/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 06/13/2024
Measured & Indicated: n/a n/a 06/13/2024
Inferred: n/a n/a 06/13/2024
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 06/13/2024
Extra Operating Cost: n/a n/a 06/13/2024
Total: n/a n/a 06/13/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 06/13/2024
Open Pit (Avg): n/a n/a 06/18/2023
Recovery Rate: n/a n/a 06/13/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 06/13/2024
Annual Production: n/a n/a 06/13/2024
Cash Cost: n/a n/a 06/13/2024
Extra Operating Cost: n/a n/a 06/13/2024

Property

Last Analysis Data  (06/13/2024)
Stage Name Owned Au Ag Cu Notes
Prod Boungou 100% show
Large mine.

200,000 oz annual production.

Low cash costs.
Prod Mana 90% show
Large property with 6 million oz at 2 gpt
Dev Wahgnion 100% show
Large 2.4 million oz deposit at 1.5 gpt
Exp Bantou 100% n/a
Exp Hounde 90% show
Production in 2016
Exp Nabanga 100% n/a
Prod Ity 85% show
5m oz M&I
300K annual production
Prod Lafigue 80% show
Q3 2024 production
200K year
Prod Kalana 80% show
Currently small underground mining, but potential for a large open pit mine.
Prod Sabodala - Massawa 90% show
Main mine and mill.

They are going to process or from the Golouma and Masato mines at this mill.

Production should reach 350,000 oz around 2016 or 2017.
Total Land Package Size (ha): 1,038,001  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Boungou 100% show
Large mine.

200,000 oz annual production.

Low cash costs.
Prod Mana 90% show
Large property with 6 million oz at 2 gpt
Dev Wahgnion 100% show
Large 2.4 million oz deposit at 1.5 gpt
Exp Bantou 100% n/a
Exp Hounde 90% show
Production in 2016
Exp Nabanga 100% n/a
Prod Ity 85% show
5m oz M&I
300K annual production
Prod Lafigue 80% show
Q3 2024 production
200K year
Prod Kalana 80% show
Currently small underground mining, but potential for a large open pit mine.
Prod Sabodala - Massawa 90% show
Main mine and mill.

They are going to process or from the Golouma and Masato mines at this mill.

Production should reach 350,000 oz around 2016 or 2017.
Total Land Package Size (ha): 1,038,001  

Profitability (by resource)

Proven &
Probable		 06/13/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 14.00M 14.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 12.60M 12.60M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $11,521.44M $14,686.56M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $11,521.44M $14,686.56M n/a
Max Profit / Current MCap: 2.194 2.924 n/a
Max Profit Per Share (Gold): $46.09 $58.75 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $46.09 $58.75 n/a
Total Free Profit Per Share: $17.25 $30.69 n/a
FD MCap / Gold Eq.: $416.72 $398.67 n/a
FD MCap / Silver Eq.: $5.28 $4.67 n/a
FD MCap / Per Metal
as % Spot Price:		 18.01% 14.96% n/a
Measured &
Indicated		 06/13/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 27.00M 27.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 21.96M 21.96M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $20,080.22M $25,596.58M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $20,080.22M $25,596.58M n/a
Max Profit / Current MCap: 3.824 5.096 n/a
Max Profit Per Share (Gold): $80.32 $102.39 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $80.32 $102.39 n/a
Total Free Profit Per Share: $51.48 $74.33 n/a
FD MCap / Gold Eq.: $239.10 $228.75 n/a
FD MCap / Silver Eq.: $3.03 $2.68 n/a
FD MCap / Per Metal
as % Spot Price:		 10.33% 8.58% n/a

Reserves &
Resources		 06/13/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 32.00M 32.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 24.21M 24.21M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $22,137.62M $28,219.18M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $22,137.62M $28,219.18M n/a
Max Profit / Current MCap: 4.216 5.618 n/a
Max Profit Per Share (Gold): $88.55 $112.88 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $88.55 $112.88 n/a
Total Free Profit Per Share: $59.71 $84.82 n/a
FD MCap / Gold Eq.: $216.88 $207.49 n/a
FD MCap / Silver Eq.: $2.75 $2.43 n/a
FD MCap / Per Metal
as % Spot Price:		 9.37% 7.78% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults