US · EXK
Endeavour Silver Corp.
- Sector
- Basic Materials · Other Precious Metals
- Headquarters
- Vancouver, BC V7Y 1G5
- Website
- edrsilver.com
Price · as of 2025-12-31
$9.20
Market cap 4.09B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $39.85 | +333.15% |
| Intrinsic Value(DCF) | $1,870.55 | +20,232.07% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $9.95 | $38.18 | $85.33 | $3.48 | $12.02 |
| 2012 | $5.76 | $37.60 | $42.96 | $5.49 | $30.71 |
| 2013 | $5.24 | $27.29 | $34.39 | $0.00 | $0.00 |
| 2014 | $1.69 | $26.05 | $0.00 | $0.00 | $14.37 |
| 2015 | $2.56 | $23.50 | $0.00 | $0.00 | $0.00 |
| 2016 | $3.12 | $29.21 | $0.49 | $1.30 | $0.00 |
| 2017 | $2.46 | $26.62 | $0.18 | $1.53 | $0.33 |
| 2018 | $2.74 | $30.94 | $0.00 | $0.66 | $0.00 |
| 2019 | $1.80 | $29.59 | $0.00 | $0.00 | $3.63 |
| 2020 | $6.02 | $58.45 | $0.26 | $1.09 | $0.16 |
| 2021 | $5.57 | $31.52 | $0.69 | $1.84 | $2.23 |
| 2022 | $2.83 | $28.53 | $8.75 | $1.90 | $1.16 |
| 2023 | $1.89 | $26.22 | $2.07 | $2.13 | $0.19 |
| 2024 | $3.98 | $25.75 | $1.38 | $1.35 | $0.00 |
| 2025 | $13.14 | $39.85 | $259.70 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Endeavour Silver Corp.'s (EXK) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $39.85
- Current price
- $9.20
- AI upside
- +333.15%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$1,870.55
+20,232.07% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| EXK | Endeavour Silver Corp. | $9.20 | 4.09B | +333% | +20,232% | — | — | -30.69 | 6.43 | 7.94 | 132.47 | -13.30 | 6.43 | 11.01% | 6.04% | -25.87% | -22.81% | 5.13% | -12.41% | 0.42 | 2.09 | 1.53 | 1.11 | 1.01 | 23077.00% | 11525.00% | -3385.00% | -3.13% | 0.20 | -21.15% | 0.00% | 0.00% | 0.00% | 132.47 | -32.13 | 8.00 | 3.45 |
| AUGO | Aura Minerals | $84.45 | 7.05B | -30% | +1,313% | — | — | -90.71 | 27.08 | 7.81 | 13.25 | -70.55 | 27.08 | 57.16% | 51.73% | -8.61% | -32.47% | 52.33% | -5.90% | 1.55 | 14.00 | 0.97 | 0.74 | 0.23 | 12857.00% | 5513.00% | 8842.00% | 1.09% | 0.49 | 21.54% | 1.61% | -146.00% | 1.61% | 15.36 | 93.28 | 7.94 | 4.21 |
| CGAU | Centerra Gold Inc. | $21.03 | 4.21B | +60% | +31% | +2% | +136% | 7.11 | 2.06 | 3.18 | 10.14 | 0.98 | 2.06 | 24.53% | 17.85% | 44.69% | 32.02% | 14.62% | 22.83% | 0.01 | 60.57 | 2.39 | 1.52 | -1.36 | 72571.00% | 947.00% | -1708.00% | 2.24% | 0.79 | 7.30% | 0.99% | 7.00% | 3.25% | 15.66 | 39.27 | 2.80 | 4.48 |
| ELVR | Elevra Lithium Limited | $59.43 | 4.48B | -85% | — | — | — | — | 0.88 | 1.65 | -1.09 | — | 0.88 | 65.80% | -85.80% | -131.75% | 0.00% | -36.91% | 0.00% | 0.18 | -42.82 | 1.38 | 0.89 | -0.02 | 8446.00% | 1120.00% | -7434.00% | -13.49% | 0.00 | -9.63% | 0.00% | — | 0.56% | -1.95 | -7.52 | 1.67 | -0.18 |
| FSM | Fortuna Mining Corp. | $13.66 | 4.2B | +323% | -43% | -24% | — | 15.42 | 2.49 | 4.33 | 6.83 | 12.90 | 2.49 | 48.74% | 38.52% | 31.47% | 17.53% | 19.43% | 11.91% | 0.16 | 14.76 | 2.98 | 2.48 | -0.51 | 11951.00% | -960.00% | 8185.00% | 7.08% | 1.86 | 21.43% | 0.00% | 0.00% | 6.24% | 10.46 | 13.14 | 4.03 | 5.09 |
| MTRN | Materion Corporation | $163.06 | 3.38B | -40% | -59% | -74% | -69% | 46.21 | 3.67 | 1.94 | 22.22 | 3.92 | 6.17 | 17.27% | 6.15% | 4.19% | 8.26% | 6.95% | 4.28% | 0.64 | 3.58 | 3.11 | 0.93 | 3.23 | 117857.00% | 604.00% | 61285.00% | 1.45% | 0.41 | 3.45% | 0.33% | 15.40% | 0.64% | 36.84 | 80.95 | 2.26 | 4.67 |
| PPTA | Perpetua Resources Corp. | $36.86 | 4.49B | — | — | — | — | -40.14 | 5.34 | — | -41.85 | — | 5.34 | 0.00% | — | — | -15.99% | -77.89% | -14.43% | 0.00 | — | 7.01 | 6.92 | 3.43 | -7343333.00% | — | -3268.00% | -2.51% | -1.76 | -21.76% | 0.00% | 0.00% | 7.03% | -10.31 | -36.89 | — | 31.73 |
| SA | Seabridge Gold Inc. | $39.35 | 4.11B | — | — | — | — | -46.12 | 1.71 | — | -101.98 | — | 1.71 | 0.00% | — | — | -3.97% | -1.68% | -2.23% | 0.67 | -59.10 | 2.86 | 2.72 | -26.89 | 0.00% | — | -5213.00% | -8.36% | -0.70 | -9.37% | 0.00% | 0.00% | 0.00% | -90.14 | -16.18 | — | 1.19 |
| SID | Companhia Siderúrgica Nac… | $1.68 | 2.23B | +55% | -42% | — | — | -7.10 | 0.89 | 0.25 | 6.39 | -1.85 | 5.96 | 26.77% | 9.14% | -5.93% | -10.33% | 8.81% | -1.57% | 4.65 | 0.87 | 1.58 | 1.15 | 4.93 | 38333.00% | -385.00% | 942.00% | 28.89% | 0.34 | 6.99% | 23.21% | -164.80% | 26.28% | 10.97 | 13.88 | 1.00 | 0.79 |
| TMC | TMC the metals company In… | $6.27 | 2.59B | — | — | — | — | -7.15 | -34.22 | — | -7.53 | -0.01 | -30.76 | 0.00% | — | — | 2643.32% | 3424.77% | -124.26% | -0.69 | -31.24 | 0.10 | 0.07 | -0.11 | 8323333.00% | — | -2688.00% | -7.51% | -0.80 | 1853.09% | 0.00% | 0.00% | 0.00% | -7.31 | -13.51 | — | -14.84 |
About Endeavour Silver Corp.
Endeavour Silver Corp., a silver mining company, engages in the acquisition, exploration, development, extraction, processing, refining, and reclamation of mineral properties in Mexico and Chile. The company explores for gold and silver deposits, and precious metals. The company operates two producing silver-gold mines in Mexico, such as the Guanaceví mine in Durango; and the Bolañitos mine in Guanajuato. It is also advancing two exploration and development projects in Mexico, including the Terronera property in Jalisco; and the Parral properties in Chihuahua. In addition, the company holds interests in three exploration projects in northern Chile comprising the Aida silver project, the Paloma gold project, and the Cerro Marquez copper-molybdenum gold project. The company was formerly known as Endeavour Gold Corp. and changed its name to Endeavour Silver Corp. in September 2004. Endeavour Silver Corp. was incorporated in 1981 and is headquartered in Vancouver, Canada.
- CEO
- Daniel W. Dickson
- Employees
- 1.54K
- Beta
- 2.20
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1,870.55 ÷ $9.20) − 1 = +20,232.07% (DCF, example).