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
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 mid-tier producer with two producing mines in Mexico, one mine in development in Mexico and exploration properties. Currently they produce roughly 20.0Moz. of silver per year. They have approximately 537Moz. of silver in the reserves and resources category of which 357Moz. are in the measured and indicated category. They have a market capitalisation of ~$1710.27M which is a rise of roughly 63% over the last seven months. As of 02/10/2025 they have ~$134M debt and ~$55M cash. They have 273M 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
Item Value Value Updated
MCap (FD): $1,050.56M $1,710.27M 07/10/2025
MCap (OS): $1,027.04M $1,673.49M 07/10/2025
Total Assets: $372.00M $372.00M 02/10/2025
Total Liabilities: $185.00M $185.00M 02/10/2025
Current Assets: $139.00M $139.00M 02/10/2025
Current Liabilities: $38.00M $38.00M 02/10/2025
Total Debt: $134.00M $134.00M 02/10/2025
Cash: $55.00M $55.00M 02/10/2025
Debt (Net): $79.00M $79.00M
Enterprise Value: $1,129.56M $1,789.27M 09/12/2026
Cash Flow: $24.80M $319.40M never
Cash Flow Multiple: 42.36 5.35 never
Net Debt to
Cash Flow Ratio:		 3.19 0.25 never
Finance within 1 year: 02/10/2025
Misc 02/10/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 262,000,000 273,000,000 07/10/2025
Shares (FD): 268,000,000 279,000,000 07/10/2025
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a 09/13/2025
Company Type: Mostly Silver Mostly Silver never
Group: Producer Producer never
Production ETA: n/a n/a 02/10/2025
Production (Gold Eq Oz.): (guess) 
55,536		 (guess) 
230,571		 09/13/2025
Production (Silver Eq Oz.): (guess) 
5,000,000		 (guess) 
20,000,000		 09/13/2025
Development Phase: none Producer (Single Mine) 09/13/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 20
Producer: Growth Potential
 30
Producer: Elite Quality
 07/22/2025
Cash Flow Multiple: 15 18 07/08/2025

Resource Data

GOLD
(inc. Base Metals)
 02/10/2025
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 02/10/2025
Measured & Indicated: n/a n/a 02/10/2025
Inferred: n/a n/a 02/10/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 02/10/2025
Measured & Indicated: n/a n/a 02/10/2025
Inferred: n/a n/a 02/10/2025
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 02/10/2025
Extra Operating Cost: n/a n/a 02/10/2025
Total: n/a n/a 02/10/2025
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): $18,916.65 $7,417.53
EV / Production (AuEq): $20,339.15 $7,760.15
G
R
A
D
E		 Underground (Avg): n/a n/a 02/10/2025
Open Pit (Avg): n/a n/a 02/06/2024
Recovery Rate: n/a n/a 02/10/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/10/2025
Annual Production: n/a n/a 02/10/2025
Cash Cost: n/a n/a 02/10/2025
Extra Operating Cost: n/a n/a 02/10/2025
SILVER
(inc. Base Metals)
 02/10/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 62.00M 98.00M 09/13/2025
Measured & Indicated: 250.00M 357.00M 09/13/2025
Inferred: 100.00M 180.00M 09/13/2025
Reserves & Resources: 350.00M 537.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 55.80M 88.20M 09/13/2025
Measured & Indicated: 191.16M 274.68M 09/13/2025
Inferred: 45.00M 81.00M 09/13/2025
Reserves & Resources: 236.16M 355.68M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
5,000,000oz.		 (guess) 
20,000,000oz.		 09/13/2025
Cash Cost: $15.00 $15.00 09/13/2025
Extra Operating Cost: $12.00 $11.00 09/13/2025
Total: $27.00 $26.00 09/13/2025
Margin (Free Cash Flow): $4.96 (15.52%) $15.97 (38.05%)
MCap / Production (AgEq): $210.11 $85.51
EV / Production (AgEq): $225.91 $89.46
G
R
A
D
E		 Underground (Avg): 200.00 g/t 200.00 g/t 02/10/2025
Open Pit (Avg): n/a n/a 02/06/2024
Recovery Rate: (CG)  90.00% (CG)  90.00% 09/13/2025
F
U
T
U
R
E		 Proven & Probable: 250.00M 500.00M 09/13/2025
Annual Production: 15,000,000oz. 30,000,000oz. 09/13/2025
Cash Cost: $13.00 $17.00 09/13/2025
Extra Operating Cost: $14.00 $13.00 09/13/2025

Property

Last Analysis Data  (02/10/2025)
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
Dev Terronera
100 show
Their next mine.

Size: 6,000 ha
Exp Guadalupe y Calvo
100 n/a
Exp Guanacevi Ag Pb Zn Au
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
Dev Terronera
100 show
Their next mine.

Size: 6,000 ha
Exp Guadalupe y Calvo
100 n/a
Exp Guanacevi Ag Pb Zn Au
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		 02/10/2025
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.): 62.00M 98.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 55.80M 88.20M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $276.77M $1,408.55M n/a
Total Maximum Profit: $276.77M $1,408.55M n/a
Max Profit / Current MCap: 0.263 0.824 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $1.03 $5.05 n/a
Total Max Profit Per Share: $1.03 $5.05 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $1,695.04 $1,681.98 n/a
FD MCap / Silver Eq.: $18.83 $19.39 n/a
FD MCap / Per Metal
as % Spot Price:		 58.91% 46.20% n/a
EV / Gold Eq.: $1,822.50 $1,759.67 n/a
EV / Silver Eq.: $20.24 $20.29 n/a
EV / Per Metal
as % Spot Price:		 63.34% 48.34% n/a
Measured &
Indicated		 02/10/2025
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.): 250.00M 357.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 191.16M 274.68M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $948.15M $4,386.64M n/a
Total Maximum Profit: $948.15M $4,386.64M n/a
Max Profit / Current MCap: 0.903 2.565 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $3.54 $15.72 n/a
Total Max Profit Per Share: $3.54 $15.72 n/a
Total Free Profit Per Share: $0.00 $9.59 n/a
FD MCap / Gold Eq.: $494.79 $540.08 n/a
FD MCap / Silver Eq.: $5.50 $6.23 n/a
FD MCap / Per Metal
as % Spot Price:		 17.20% 14.84% n/a
EV / Gold Eq.: $531.99 $565.03 n/a
EV / Silver Eq.: $5.91 $6.51 n/a
EV / Per Metal
as % Spot Price:		 18.49% 15.52% n/a

Reserves &
Resources		 02/10/2025
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.): 350.00M 537.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 236.16M 355.68M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $1,171.35M $5,680.21M n/a
Total Maximum Profit: $1,171.35M $5,680.21M n/a
Max Profit / Current MCap: 1.115 3.321 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $4.37 $20.36 n/a
Total Max Profit Per Share: $4.37 $20.36 n/a
Total Free Profit Per Share: $0.45 $14.23 n/a
FD MCap / Gold Eq.: $400.51 $417.09 n/a
FD MCap / Silver Eq.: $4.45 $4.81 n/a
FD MCap / Per Metal
as % Spot Price:		 13.92% 11.46% n/a
EV / Gold Eq.: $430.62 $436.36 n/a
EV / Silver Eq.: $4.78 $5.03 n/a
EV / Per Metal
as % Spot Price:		 14.97% 11.99% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults