Company Valuation: Endeavour Silver Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 912.3 832.2 558.8 1,382 3,798 3,079 - -
Change - -8.78% -32.85% 147.37% 174.73% -18.92% - -
Enterprise Value (EV) 912.3 832.2 558.8 1,401 3,835 3,079 3,079 3,079
Change - -8.78% -32.85% 150.67% 173.79% -19.72% 0% 0%
P/E 52.2x 107x 64.3x -28.1x -22.5x 11.1x 7.76x 9.44x
PBR - - - - - - - -
PEG - -1.8x -62.52x 0x -0x -0x 0.2x -0.5x
Capitalization / Revenue 4.31x 2.91x 2.02x 4.4x 6.41x 2.73x 2.32x 2.5x
EV / Revenue 0x 0x 0x 0x 0x 2.73x 2.32x 2.5x
EV / EBITDA 0x 0x 0x 0x 0x 4.49x 2.76x 3.49x
EV / EBIT 0x 0x 0x 0x 0x 6.55x 6.69x 8.92x
EV / FCF -0x -0x -0x -0x -0x 19.9x 5.24x 12.7x
FCF Yield -3.06% -9.11% -19.5% -17.6% -4.23% 5.01% 19.1% 7.85%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.1025 0.0408 0.0404 -0.1877 -0.5746 0.9355 1.34 1.102
Distribution rate - - - - - - - -
Net sales 1 211.8 286.2 276.8 314.2 592.1 1,129 1,329 1,232
EBITDA 1 41.45 71.58 58.47 14.48 124.8 685.2 1,114 882.2
EBIT 1 28.49 31.94 49.33 11.98 48.84 470.1 460.1 345
Net income 1 17.88 8.442 8.25 -45.44 -162.9 337.5 442.2 337.3
Net Debt - - - 18.43 37.5 - - -
Reference price 2 5.35 4.38 2.60 5.27 12.91 10.40 10.40 10.40
Nbr of stocks (in thousands) 170,522 189,990 214,934 262,311 294,177 296,069 - -
Announcement Date 3/10/22 3/2/23 3/11/24 3/11/25 2/27/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.12x - - - 2.2B
16.38x6x10.51x0.14% 9.61B
37.32x - - 0.23% 7.81B
14.59x - - - 2.69B
15.28x - - 0.34% 1.98B
5.59x - - - 553M
-21.67x - -16.68x - 196M
-10.66x - -22.89x - 149M
3.5x1.44x2.46x-.--% 136M
Average 7.94x 3.72x -6.65x 0.18% 2.81B
Weighted average by Cap. 21.35x 5.94x 9.38x 0.2%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. EDR Stock
  4. Valuation Endeavour Silver Corp.