Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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 6.0Moz. of silver per year. They have approximately 400Moz. of silver in the reserves and resources category of which 200Moz. are in the measured and indicated category. They have a market capitalisation of ~$653.05M which is a rise of roughly 4% over the last twelve months. As of 02/02/2022 they have ~$8M debt and ~$116M cash. They have 179M shares outstanding and trade on the New York Stock Exchange and the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
02/02/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$628.32M
$653.05M
03/23/2022
$24.73M
Total Assets:
$230.00M
$230.00M
02/02/2022
$0.00M
Total Liabilities:
$36.00M
$36.00M
02/02/2022
$0.00M
Current Assets:
$101.00M
$116.00M
08/09/2022
$15.00M
Current Liabilities:
$21.00M
$21.00M
02/02/2022
$0.00M
Total Debt:
$7.50M
$7.50M
02/02/2022
$0.00M
Cash:
$101.00M
$116.00M
08/09/2022
$15.00M
Enterprise Value:
$534.82M
$544.55M
04/04/1987
$9.73M
Cash Flow:
$-4.35M
$6.68M
never
$11.03M
Cash Flow Multiple:
0.00
97.79
never
97.79
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
02/02/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
02/02/2022
0.00%
Misc
02/02/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
170,000,000
179,000,000
03/23/2022
9,000,000
Shares (FD):
176,000,000
185,000,000
03/23/2022
9,000,000
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Silver
Mostly Silver
never
n/a
Production ETA:
n/a
n/a
02/02/2022
n/a
Production (Gold Eq Oz.):
(guess) 56,541
(guess) 73,440
01/10/2023
16,899
Production (Silver Eq Oz.) :
(guess) 4,500,000
(guess) 6,000,000
01/10/2023
1,500,000
Initial CapEx (Outstanding):
n/a
n/a
02/02/2022
n/a
Funding Option:
n/a
n/a
02/02/2022
n/a
Documentation:
none
PRODUCER
01/10/2023
n/a
Value Adjustment:
none
75%
never
75%
Resource Data
GOLD
02/02/2022 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
02/02/2022
0.00M
Measured & Indicated:
n/a
n/a
02/02/2022
0.00M
Inferred:
n/a
n/a
02/02/2022
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
02/02/2022
0.00M
Measured & Indicated:
n/a
n/a
02/02/2022
0.00M
Inferred:
n/a
n/a
02/02/2022
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
02/02/2022
$0.00
Extra Operating Cost:
n/a
n/a
02/02/2022
$0.00
Average Grade:
n/a
n/a
02/02/2022
n/a
Recovery Rate:
n/a
n/a
02/02/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
02/02/2022
0.00M
Annual Production:
n/a
n/a
02/02/2022
n/a
Cash Cost:
n/a
n/a
02/02/2022
n/a
Extra Operating Cost:
n/a
n/a
02/02/2022
n/a
SILVER
02/02/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
80.00M
80.00M
02/02/2022
0.00M
Measured & Indicated:
200.00M
200.00M
02/02/2022
0.00M
Inferred:
200.00M
200.00M
02/02/2022
0.00M
Reserves & Resources:
400.00M
400.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
72.00M
72.00M
02/02/2022
0.00M
Measured & Indicated:
158.40M
158.40M
02/02/2022
0.00M
Inferred:
90.00M
90.00M
02/02/2022
0.00M
Reserves & Resources:
248.40M
248.40M
never
0.00M
C U R R E N T
Annual Production:
(guess) 4,500,000oz.
(guess) 6,000,000oz.
01/10/2023
1,500,000oz.
Cash Cost:
$12.00
$10.00
03/10/2022
$-2.00
Extra Operating Cost:
$12.00
$12.00
12/29/2022
$0.00
Average Grade:
200.00 g/t
200.00 g/t
02/02/2022
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
01/10/2023
0.00%
F U T U R E
Proven & Probable:
200.00M
300.00M
09/23/2022
100.00M
Annual Production:
12,000,000oz.
15,000,000oz.
12/29/2022
3,000,000oz.
Cash Cost:
$12.00
$12.00
02/02/2022
$0.00
Extra Operating Cost:
$12.00
$12.00
12/29/2022
$0.00
Property
Last Analysis Data (02/02/2022)
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
Mexico , Mexico
Pitarrilla
100% (guess)
n/a
Both
show
500M oz resource.
Water constrained.
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
Mexico , Mexico
Pitarrilla
100% (guess)
n/a
Both
show
500M oz resource.
Water constrained.
Exploration
Jalisco , Mexico
San Sebastian
0%
n/a
n/a
n/a
Total Land Package Size (ha):
20,500
Profitability (by resource)
Proven & Probable
02/02/2022 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.):
80.00M
80.00M
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.:
72.00M
72.00M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$-69.55M
$140.24M
n/a
$209.79M
Total Maximum Profit:
$-69.55M
$140.24M
n/a
$209.79M
Max Profit / Current MCap:
n/a
0.215
n/a
0.325
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$-0.40
$0.76
n/a
$1.15
Total Max Profit Per Share:
$-0.40
$0.76
n/a
$1.15
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$694.55
$741.03
n/a
$46.48
FD Mkt. Cap / Silver Eq.:
$8.73
$9.07
n/a
$0.34
FD Mkt. Cap / Per Metal as % Spot Price:
38.58%
38.45%
n/a
-0.13%
Measured & Indicated
02/02/2022 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
-0.06M
Total (Silver Eq. Oz.):
200.00M
200.00M
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
-0.05M
Silver Eq. Oz.:
158.40M
158.40M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$-153.01M
$308.52M
n/a
$461.54M
Total Maximum Profit:
$-153.01M
$308.52M
n/a
$461.54M
Max Profit / Current MCap:
n/a
0.472
n/a
0.716
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$-0.87
$1.67
n/a
$2.54
Total Max Profit Per Share:
$-0.87
$1.67
n/a
$2.54
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$315.70
$336.83
n/a
$21.13
FD Mkt. Cap / Silver Eq.:
$3.97
$4.12
n/a
$0.16
FD Mkt. Cap / Per Metal as % Spot Price:
17.54%
17.48%
n/a
-0.06%
Reserves & Resources
02/02/2022 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
-0.13M
Total (Silver Eq. Oz.):
400.00M
400.00M
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
-0.08M
Silver Eq. Oz.:
248.40M
248.40M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$-239.95M
$483.82M
n/a
$723.78M
Total Maximum Profit:
$-239.95M
$483.82M
n/a
$723.78M
Max Profit / Current MCap:
n/a
0.741
n/a
1.123
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$-1.36
$2.62
n/a
$3.98
Total Max Profit Per Share:
$-1.36
$2.62
n/a
$3.98
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$201.32
$214.79
n/a
$13.47
FD Mkt. Cap / Silver Eq.:
$2.53
$2.63
n/a
$0.10
FD Mkt. Cap / Per Metal as % Spot Price:
11.18%
11.14%
n/a
-0.04%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
02/02/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Spot Gold:
$1,800.30
$1,927.30
01/28/2023
$127.00
Spot Silver:
$22.62
$23.59
01/28/2023
$0.97
Gold:Silver Ratio:
79.59
81.70
01/28/2023
2.11
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: