investorscraft@gmail.com

Intrinsic ValueEndeavour Silver Corp. (EDR.TO)

Previous Close$14.86
Intrinsic Value
Upside potential
Previous Close
$14.86

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Endeavour Silver Corp. operates as a mid-tier silver mining company with a strategic focus on high-grade silver-gold deposits in Mexico and Chile. The company's core revenue model is driven by the extraction and sale of precious metals, primarily from its two operational mines—Guanaceví in Durango and Bolañitos in Guanajuato. These assets are complemented by advanced exploration projects like Terronera and Parral in Mexico, as well as Aida, Paloma, and Cerro Marquez in Chile, positioning Endeavour for future growth. The company operates in the competitive precious metals sector, where it differentiates itself through a disciplined approach to cost management and a pipeline of development-stage projects. While smaller than industry giants, Endeavour leverages its expertise in high-grade deposits to maintain operational efficiency and competitive margins. Its geographic concentration in Mexico and Chile provides exposure to mining-friendly jurisdictions with established infrastructure, though it also introduces jurisdictional risks. The company’s exploration focus on silver and gold aligns with long-term demand trends for precious metals as both industrial commodities and inflation hedges.

Revenue Profitability And Efficiency

In its latest fiscal year, Endeavour Silver reported revenue of CAD 217.6 million, reflecting its operational scale in the silver-gold mining sector. However, the company posted a net loss of CAD 31.5 million, with diluted EPS of -CAD 0.13, indicating challenges in profitability amid fluctuating metal prices and operational costs. Operating cash flow stood at CAD 19.1 million, suggesting some ability to fund ongoing operations, though capital expenditures of CAD -195.4 million highlight significant reinvestment needs.

Earnings Power And Capital Efficiency

Endeavour’s earnings power is constrained by its current net loss position, but its operating cash flow demonstrates underlying cash generation from core mining activities. The company’s capital expenditures significantly exceed operating cash flow, reflecting aggressive investment in growth projects like Terronera. This strategy aims to enhance future production capacity but weighs on near-term capital efficiency metrics.

Balance Sheet And Financial Health

Endeavour maintains a moderate financial position with CAD 106.4 million in cash and equivalents against total debt of CAD 120.2 million, indicating a manageable leverage profile. The balance sheet supports ongoing exploration and development, though the company’s negative net income and high capex commitments may necessitate further financing to sustain growth initiatives.

Growth Trends And Dividend Policy

Endeavour’s growth strategy centers on expanding production through its development-stage projects, particularly Terronera, which could significantly boost output. The company does not currently pay dividends, reinvesting all cash flows into exploration and mine development. This aligns with its focus on scaling operations rather than returning capital to shareholders in the near term.

Valuation And Market Expectations

With a market capitalization of CAD 1.43 billion and a beta of 2.22, Endeavour Silver is priced as a high-risk, high-reward play on silver and gold prices. Investors appear to value the company’s growth potential, particularly its pipeline of development projects, though its negative earnings and high volatility reflect the speculative nature of its equity.

Strategic Advantages And Outlook

Endeavour’s strategic advantages lie in its high-grade asset base and disciplined project pipeline. The company is well-positioned to benefit from rising silver and gold prices, though its outlook depends on successful execution of development projects and cost control. Near-term challenges include funding requirements and metal price volatility, but long-term prospects remain tied to precious metals demand.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount