Previous Close | $5.74 |
Intrinsic Value | $0.63 |
Upside potential | -89% |
Data is not available at this time.
Endeavour Silver Corp. operates as a mid-tier precious metals mining company, primarily focused on silver and gold production. The company owns and operates high-grade underground mines in Mexico, including the Guanaceví and Bolañitos projects, which form the backbone of its revenue stream. Endeavour Silver differentiates itself through a disciplined approach to cost management and operational efficiency, targeting sustainable production growth in politically stable jurisdictions. The company’s strategic focus on high-margin, low-cost assets positions it competitively within the mid-tier mining sector. Endeavour Silver also engages in exploration and development activities to replenish reserves and extend mine life, ensuring long-term value creation. Its market position is bolstered by a strong commitment to environmental, social, and governance (ESG) principles, which enhances its appeal to socially conscious investors. The company competes in a cyclical industry where commodity prices heavily influence profitability, but its operational agility and focus on cost control provide resilience against market volatility.
Endeavour Silver reported revenue of $217.6 million for FY 2024, reflecting its core mining operations. However, the company posted a net loss of $31.5 million, driven by elevated capital expenditures and operational challenges. Operating cash flow stood at $19.1 million, indicating some ability to generate liquidity despite the net loss. Capital expenditures of $195.4 million suggest significant investment in growth and sustaining activities, which may pressure short-term profitability but aim to enhance long-term asset quality.
The company’s diluted EPS of -$0.13 underscores current earnings challenges, likely influenced by rising input costs and capital-intensive projects. Endeavour Silver’s negative net income contrasts with its operating cash flow positivity, highlighting the impact of non-cash expenses and reinvestment needs. The high capital expenditure relative to operating cash flow indicates aggressive growth spending, which could improve future earnings power if projects yield expected returns.
Endeavour Silver maintains a solid liquidity position with $106.4 million in cash and equivalents, providing a buffer against operational volatility. Total debt of $120.2 million suggests moderate leverage, though the company’s ability to service debt will depend on improving profitability. The balance sheet reflects a focus on funding growth initiatives, with capital expenditures significantly outweighing operating cash flow, necessitating careful financial management.
The company’s growth strategy is centered on expanding production capacity and extending mine life through exploration. With no dividend payments in FY 2024, Endeavour Silver prioritizes reinvestment in its operations over shareholder returns. This aligns with its focus on scaling production and optimizing asset performance, though future dividend potential may emerge if profitability stabilizes and free cash flow improves.
Endeavour Silver’s valuation is likely influenced by its growth prospects and silver price trends. The market may be pricing in future operational improvements, given the company’s aggressive capital allocation. However, the current negative earnings and high capex could weigh on near-term valuation multiples until tangible production gains or cost efficiencies materialize.
Endeavour Silver’s strategic advantages include its high-grade asset base and operational focus in mining-friendly jurisdictions. The outlook hinges on successful execution of growth projects and commodity price stability. If the company can achieve cost targets and expand production, it may transition to sustained profitability, enhancing its competitive position in the precious metals sector.
Company filings, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |