NEWS RELEASE

Endeavour Silver Reports Updated NI 43-101 Mineral Resource and Reserve

Estimates and an Updated Pre-Feasibility Study for the

Terronera Mine Project, Jalisco, Mexico

Vancouver, Canada-August 30, 2018-Endeavour Silver Corp. (NYSE: EXK, TSX: EDR)has completed an updated Pre-Feasibility Study ("2018PFS") for its Terroneramine project located 40 kilometres northeast of Puerto Vallarta in the state of Jalisco, Mexico. The 2018 Updated PFS report and the updated Mineral Resource and Reserve Estimates were prepared in compliance with National Instrument 43-101 (NI 43-101) and will be filed on SEDAR and EDGAR within 45 days of this news release. All currency references herein are in US$.

The updated Terronera Mineral Resource and Reserve Estimates that form the basis for the updated 2018 PFS reflect significantly higher tonnes, grades and contained silver, gold and silver equivalent ounces (oz) in each category (Tables 1 and 2 below) due to positive exploration drill results in 2017 and the inclusion of the high grade La Luz vein compared to the previous estimates that were the basis for the 2017 Pre-Feasibility Study("2017 PFS").

As a result, the 2018 PFS shows significantly higher revenues, EBITDA, free cash flow, mine life and NPV with significantly lower cash costs and all-in sustaining costs per silver oz. The 2018 PFS projects higher annual gold production and slightly lower annual silver production for the same annual silver equivalent production, generating a higher internal rate of return at a moderately lower daily throughput, slightly higher capital investment and lower silver price compared to the 2017 PFS (see Tables 3 and 4 below).

Highlights of Updated Mineral Reserve and Resource Estimate and Updated PFS for Terronera

  • Silver equivalent(1)Probable Mineral Reserves increased 32% to 59.5 million oz with increases in tonnes (16%), silver grades (8%) and gold grades (17%)

  • Silver equivalent Indicated Mineral Resources increased 23% to 60 million oz with increases in tonnes (10%) silver grades (3%) and gold grades (16%)

  • Silver equivalent Inferred Mineral Resources increased 55% to 14.8 million oz with increases in tonnes (49%) and gold grades (61%)

  • The higher Mineral Reserve and Resource Estimates support a longer Mine life of 9.5 years with average annual production of 5.1 million silver equivalent oz in phase 2 (year 3 and onwards)

  • Reduced costs due to higher grades and optimized engineering:

    • oCash cost(2)of $0.15 per Ag oz, net of gold by-product credits

    • oAll in sustaining cost(2)of $1.36 per Ag oz, net of gold by-product credits;

  • Robust economics including an after-tax 5% NPV of $117.8 million (51% increase from 2017 PFS), Internal Rate of Return of 23.5% and Payback period of 5.4 years

  • 1. Silver equivalent ounces calculated at a 75:1 gold: silver ratio

  • 2. Cash costs and all in sustaining costs are examples of non-GAAP measures. Definitions of "Non-IFRSMeasures" can be foundinthe Company's MD&A

Bradford Cooke, CEO of Endeavour Silver, commented, "Our efforts to optimize the Terronera mine project have resulted in significantly improved operating parameters and financial returns for this high grade, district scale exploration and mining project. Multiple engineering trade-off studies and theincorporation of the very high grade La Luz vein Mineral Resources and Reserves into the 2018 PFS in particular helped to improve the outlook for Terronera compared to the 2017 PFS."

"Ofspecial note are the estimated operating costs, expected to be amongst the lowest in the silver mining sector, providing Endeavour with solid free cash flow and a very positive impact on consolidated operating costs. Total cash costs are estimated to be $0.15 per Ag oz net of the gold by-product credit, and all-in-sustaining costs at site are estimated to be $1.36 per Ag oz over the life of the mine."

"Butwe are not done yet. Our 2018 infill drilling program in the deeper parts of the Terronera vein is generating better than anticipated results and additional engineering studies are underway to further optimize the project. We continue to await the final government permits needed for us to finalize the debt financing and make a development decision. We look forward to when we can give the green light to develop Terronera into our fifth mine."

Updated Mineral Resource and Mineral Reserve Estimates

The updated 2018 Mineral Resource and Mineral Reserve Estimates include drill results for the Terronera vein completed before the November 2017 cut-off date and since the October 31, 2016 cut-off date for the 2017 Mineral Resource and Reserve Estimates. It also includes all drill results for the La Luz vein discovered in 2016 and drilled in 2017.

In 2017, the Company spent $1.9 million on exploration mapping, sampling and drilling on the Terronera project including 25 holes for 5,760 metres on the La Luz vein. The La Luz vein, located 2.2 kilometres northeast of the Terronera vein, is narrower but shallower and much higher grade compared to Terronera, extending for 600 metres in length, 250 metres in depth, and still open to depth.

As shown in Table 1 below, Mineral Resource tonnes and contained oz both rose substantially in 2018 and grades increased incrementally compared to 2017. In 2018, Indicated Mineral Resource tonnes are up 10%, Inferred Mineral Resource tonnes are up 49%, Indicated silver equivalent grade is up 11% and Inferred silver equivalent grade is up 4% compared to 2017.

Table 1-Mineral Resource Comparison

Classification

Tonnes

('000's)

Ag g/t

Au g/t

Ag Eq g/t(3)

Contained

Ag oz

('000's)

Contained

Au oz

('000's)

Contained Ag Eq oz

('000's)(3)

2018 Indicated Estimate

Terronera

4,237

240

2.20

405

32,658

299

55,083

La Luz

126

192

13.60

1,212

779

55

4,904

Total

4,363

239

2.53

428

33,437

354

59,987

Compared to 2017 Indicated Estimate

Terronera

3,959

232

2.18

385

29,530

277

48,920

% Change

10%

3%

16%

11%

13%

28%

23%

2018 Inferred Estimate

Terronera

1,015

258

1.82

395

8,400

59

12,825

La Luz

58

145

12.15

1,060

269

23

1,994

Total

1,073

252

2.38

431

8,669

82

14,819

Compared to 2017 Inferred Estimate

Terronera

720

309

1.48

413

7,153

34

9,533

% Change

49%

-18%

61%

4%

21%

141%

55%

(1)CIM definitions were followed for Mineral Resource Estimates

  • (2) Mineral Resources are estimated by conventional 3D block modeling based on wire-framing at a 150 g/t Ag Eq cut-off grade and inverse distance cubed grade interpolation.

  • (3) Ag Eq is calculated using the formula: Ag Eq = Ag g/t + (75*Au g/t).

  • (4) For the purpose of Mineral Resource estimation, assays at Terronera were capped up to 15 g/t for Au and up to

    2,100 g/t for Ag and 90 g/t Au and 1,000 g/t Ag for La Luz.

  • (5) Metal prices for the Mineral Resource Estimate are: US$17.00/oz Ag and US$1,275/ oz Au.

  • (6) A bulk density of 2.57 tonnes/m3, derived from 683 analyses was used for Terronera and 2.62 tonnes/m3derived from 79 analyses for La Luz were used for the volume to tonnes conversion.

  • (7) Grade model blocks are 4.0m x 1.0m x 4.0m for Terronera and 2.0m x 0.50m x2.0m for La Luz

  • (8) Mineral Resources are classified as Indicated and Inferred based on drill hole location, interpreted geologic continuity and quality of data.

  • (9) A small amount of the Mineral Resource was historically mined in the upper portion of the Terronera Vein and this material has not been included in the Mineral Resource Estimate.

  • (10) Mineral Resources which are not Mineral Reserves do not have demonstrated economic viability. The estimate of Mineral Resources may be materially affected by environmental, permitting, legal, title, taxation, socio-political, marketing, or other relevant issues

  • (11) The Inferred Mineral Resource in this estimate has a lower level of confidence that that applied to an Indicated Mineral Resource and must not be converted to a Mineral Reserve. It is reasonably expected that the majority of the Inferred Mineral Resource could be upgraded to an Indicated Mineral Resource with continued exploration.

  • (12) The Inferred Mineral Resources reported herein were not included in the economic assessment of the updated

    2018 PFS.

As shown in Table 2 below, Probable Mineral Reserve Estimate tonnes, grades and contained oz all rose substantially in 2018; Probable tonnes up 16%, silver grades up 8%, gold grades up 17%, silver equivalent grades up 15%, contained silver oz up 25%, contained gold oz up 34%, and contained silver equivalent oz up 32% compared to 2017.

Table 2-Mineral Reserve Comparison

Classification

Tonnes

('000's)

Ag g/t

Au g/t

Ag Eq g/t(3)

Contained

Ag oz

('000's)

Contained

Au oz

('000's)

Contained Ag Eq oz

('000's)(3)

2018 Probable Estimate

Terronera

4,559

226

2.00

376

33,082

290

54,832

La Luz

142

158

11.40

1,013

721

52

4,621

Total

4,701

224

2.28

395

33,803

342

59,453

Compared to 2017 Probable Estimate

Terronera

4,061

207

1.95

344

27,027

255

44,877

% Change

16%

8%

17%

15%

25%

34%

32%

  • (1) P&E Mining Consultants Inc. estimated diluted and extractable mineralized resources using a cut-off grade of 160 g/t AgEq for Terronera and 216 g/t for La Luz and employed mechanized cut and fill mining methodology.

  • (2) Mining extraction was estimated at 95% and mining dilution was calculated at an average of 10% for Terronera and 22% for La Luz.

  • (3) Ag Eq is calculated using the formula: Ag Eq = Ag g/t + (75*Au g/t).

Updated Mine Plan and 2018 PFS

The mine plan was optimized to an initial production rate of 750 tonnes per day (tpd) during the first two years of operations, expanding to 1,500 tpd in the third year through the inclusion of the La Luz deposit. Compared to the 2017 PFS, the 2018 PFS shows the plant processing 4.7 million tonnes over an expanded 9.5 year mine life, at higher grades of 224 grams per tonne (g/t) silver and 2.26 g/t gold, with recoveries slightly lower 84.6% for silver and slightly higher 80.4% for gold. Total life of mine production is expected to be 27.9 million oz payable silver and 268,000 oz of payable gold for 48.0 million oz Ag Eq, averaging 2.9 million oz silver and 28,000 oz gold or 5.1 million oz Ag Eq per year, similar to the 2017 PFS estimate.

Initial capital expenditures are estimated to be $75.8 million, comprised of $44.3 million for plant and site infrastructure, $13.7 million for mine development, mine infrastructure and equipment, $9.7 million for owner's costs, construction camp,engineering, procurement and construction management (EPCM), and $8.1 million for contingencies.

The capital for the Phase 2 expansion from 750 tpd to 1,500 tpd is estimated to be $39.2 million. The expansion consists of $14.9 million to provide sufficient power from the state power grid, $12.0 million for underground mine development, $6.1 million for plant expansion, $2.0 million for owner's costs,construction camp, and EPCM and $4.2 million in contingencies. An estimated $25.8 million will be required for sustaining capital after commissioning the mine, primarily for mine development and tailings expansion. The total Life of Mine ("LOM") capital requirements are estimated to be $140.7 million.

LOM average operating costs are estimated to be $46 per tonne for mining, $20 per tonne for processing, $8 per tonne for general and administration, and $4 in royalties for a total cost of $78 per tonne. Using Base Case metal prices of $17 per oz silver and $1,275 per oz gold (compared to $18 silver and $1260 gold in 2017), total cash costs are estimated to be $0.15 per Ag oz net of the gold by-product credit, and all-in-sustaining costs at site are estimated to be $1.36 per Ag oz over the life of the mine.

The mine is expected to generate LOM revenue of $815.8 million, EBITDA of $447.7 million and total free cash flow of $193.2 million. Using a discount rate of 5%, the expected discounted net present value (NPV) is $117.8 million, the expected after tax internal rate of return (IRR) is 23.5% and payback of capital is 5.4 years, using the Base Case assumptions as shown in Table 3 below.

Table 3 - Base Case Parameters and Sensitivity Analysis

Operating Cost

Initial Capital

Metal Prices

Variance

NPV(5%)

($, M)

IRR

Payback

(Years)

NPV(5%)

($, M)

IRR

Payback

(Years)

NPV(5%)

($, M)

IRR

Payback

(Years)

-20%

$ 148.9

28.1%

5.0

$ 132.5

28.6%

5.1

$

33.8

10.6%

7.2

-10%

$ 133.4

25.8%

5.2

$ 125.2

25.8%

5.2

$

76.1

17.3%

6.1

Base Case

$ 117.8

23.5%

5.4

$ 117.8

23.5%

5.4

$ 117.8

23.5%

5.4

10%

$

99.7

20.6%

5.7

$ 110.5

21.4%

5.6

$ 154.7

28.4%

5.0

20%

$

81.3

17.7%

6.1

$ 103.1

19.5%

5.8

$ 191.6

33.2%

4.6

Table 4 - Comparison of 2018 PFS to 2017 PFS

PFS Change

Same Prices

%

%

2017

2018

Change

2017

2018

Change

Silver Price

18

17

(6%)

18

18

0%

Gold Price

1,260

1,275

1%

1,260

1,260

0%

Operating Statistics

LOM Tonnes Processed (thousands)

4,061

4,701

16%

4,061

4,701

16%

Life of Mine (Years)

7.0

9.5

36%

7.0

9.5

36%

Average silver grade (g/t)

207

224

8%

207

224

8%

Average gold grade (g/t)

1.95

2.26

16%

1.95

2.26

16%

Silver equivalent grade (g/t) (Base Prices)

344

394

15%

344

382

11%

Average silver recovery

87.0%

84.6%

(3%)

87.0%

84.6%

(3%)

Average gold recovery

74.7%

80.4%

8%

74.7%

80.4%

8%

LOM payable Ag ounces produced (millions)

22.6

27.9

23%

22.6

27.9

23%

LOM payable Au ounces produced (thousands)

185

268

45%

185

268

45%

LOM payable Ag Eq ounces produced (millions)

35.6

48.0

35%

35.6

46.7

31%

Avg annual payable Ag ounces produced (millions)

3.2

2.9

(9%)

3.2

2.9

(9%)

Avg annual payable Au ounces produced (thousands)

26

28

7%

26

28

7%

Avg annual payable Ag Eq ounces produced (millions)

5.1

5.1

(0%)

5.1

4.9

(3%)

Capital Expenditure Statistics

Initial Capital Expenditure ($, millions)

69.2

75.8

10%

69.2

75.8

10%

Second Phase Capital Expentiture ($, millions)

35.5

39.2

10%

35.5

39.1

10%

Total Growth Capital Expenditure ($, millions)

104.7

115.0

10%

104.7

114.9

10%

Phase 1 Process Capacity (tonnes per day)

1,000

750

(25%)

1,000

750

(25%)

Phase 2 Process Capacity (tonnes per day)

2,000

1,500

(25%)

2,000

1,500

(25%)

LOM Sustanining Capital, less salvage value (millions)

27.3

25.8

(5%)

27.3

25.8

(5%)

Total LOM Project Capital ($, millions)

132.0

140.8

7%

132.0

140.7

7%

Financial Cost Metrics

LOM Revenue ($, millions)

639.5

815.8

28%

639.5

839.7

31%

LOM EBITDA ($, millions)

347.3

447.7

29%

347.3

470.9

36%

LOM Free Cash Flow ($, millions)

125.3

193.2

54%

125.3

207.8

66%

Project Net Present Value ($, millions)

78.1

117.8

51%

78.1

128.5

65%

After Tax Internal Rate of Return

21.2%

23.5%

11%

21.2%

24.8%

17%

Pay Back Period (years)

4.3

5.4

26%

4.3

5.3

23%

Cash costs by Product ($ per silver ounce)

3.44

0.15

(96%)

3.44

0.33

(90%)

All in sustaining ($ per silver ounce)

4.76

1.36

(71%)

4.76

1.53

(68%)

Cash costs by Silver Equivalent ($ per silver ounce)

8.17

7.67

(6%)

8.17

7.90

(3%)

All in sustaining Silver equivalents ($ per silver ounce)

8.99

8.35

(7%)

8.99

8.61

(4%)

Total Direct Production Costs ($ per Tonne)

71.44

78.30

10%

71.44

78.42

10%

Mining Costs ($ per tonne)

42.81

46.08

8%

42.81

46.08

8%

Processing Costs ($ per tonne)

17.78

19.58

10%

17.78

19.58

10%

General and Administrative ($ per tonne)

6.91

8.40

22%

6.91

8.40

22%

Royalty Costs ($ per tonne)

3.94

4.23

7%

3.94

4.35

10%

Future Work

Subject to receiving the remaining government permits, finalizing an appropriate debt financing, and completing certain additional optimization work on the PFS, management intends to seek approval fromthe Company's board of directors to commence development of the Terronera mine and related facilities.

Attachments

  • Original document
  • Permalink

Disclaimer

Endeavour Silver Corporation published this content on 30 August 2018 and is solely responsible for the information contained herein. Distributed by Public, unedited and unaltered, on 30 August 2018 13:51:03 UTC