Valuation Endeavour Mining plc

Stocks

Market Closed - Toronto S.E. Other stock markets 01:30:00 12/06/2026 am IST			5-day change	1st Jan Change
69.78 ^CAD	+4.76%		-12.02%	-1.27%

10/06	FTSE 100 rises but profit warning rocks WH Smith	AN
10/06	Gold output in Ivory Coast set to climb in 2026 as mines expand	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,863	7,124	7,301	6,357	17,057	16,890	-	-
Change	-	3.8%	2.49%	-12.94%	168.33%	-0.98%	-	-
Enterprise Value (EV) ¹	6,799	6,957	8,056	7,400	17,274	15,150	13,606	11,756
Change	-	2.32%	15.79%	-8.14%	133.44%	-12.3%	-10.19%	-13.59%
P/E Ratio	23.7x	-77.9x	-244x	-15.1x	18.5x	7.36x	6.44x	7.14x
PBR	1.39x	1.42x	1.67x	1.65x	4.1x	3.07x	2.36x	2.01x
PEG	-	1x	3.6x	-0x	-0x	0x	0.5x	-0.73x
Capitalization / Revenue	1.94x	2.06x	2.54x	1.65x	2.95x	2.12x	2.01x	2.01x
EV / Revenue	1.92x	2.01x	2.81x	1.92x	2.99x	1.9x	1.62x	1.4x
EV / EBITDA	3.54x	3.93x	5.67x	3.88x	5.46x	2.96x	2.45x	2.14x
EV / EBIT	5.14x	7.56x	9.91x	7.17x	7.72x	3.45x	2.89x	2.56x
EV / FCF	8.36x	10.1x	-37.4x	20.2x	10.9x	4.89x	4.53x	4.18x
FCF Yield	12%	9.86%	-2.68%	4.96%	9.18%	20.4%	22.1%	23.9%
Dividend per Share ²	0.8217	0.9352	1.101	1.397	1.988	2.039	2.362	2.784
Rate of return	2.96%	3.23%	3.7%	5.36%	2.81%	2.92%	3.39%	3.99%
EPS ²	1.172	-0.3718	-0.1221	-1.729	3.827	9.485	10.84	9.769
Distribution rate	70.1%	-252%	-901%	-80.8%	52%	21.5%	21.8%	28.5%
Net sales ¹	3,540	3,454	2,870	3,856	5,786	7,959	8,400	8,393
EBITDA ¹	1,919	1,768	1,421	1,909	3,165	5,126	5,544	5,493
EBIT ¹	1,324	919.9	812.9	1,032	2,239	4,397	4,704	4,586
Net income ¹	281.6	-90.89	-31.21	-423.7	928	2,384	2,687	2,618
Net Debt ¹	-63.08	-166.6	754.2	1,043	216.7	-1,739	-3,284	-5,133
Reference price ²	27.73	28.98	29.77	26.05	70.68	69.78	69.78	69.78
Nbr of stocks (in thousands)	2,47,478	2,45,814	2,45,257	2,44,021	2,41,331	2,42,040	-	-
Announcement Date	17/03/22	09/03/23	27/03/24	06/03/25	05/03/26	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ENDEAVOUR MINING PLC	7.36x	1.9x	2.96x	2.92%	1.21TCr
NEWMONT CORPORATION	9.18x	3.32x	4.97x	1.06%	10TCr
AGNICO EAGLE MINES LIMITED	11.21x	4.3x	5.93x	1.06%	7.89TCr
BARRICK MINING CORPORATION	9.94x	2.75x	3.96x	2.1%	6.53TCr
WHEATON PRECIOUS METALS CORP.	22.08x	12.7x	15.13x	0.68%	5.1TCr
ANGLOGOLD ASHANTI PLC	8.61x	2.97x	4.24x	5.66%	4.21TCr
KINROSS GOLD CORPORATION	7.92x	2.63x	4x	0.61%	2.96TCr
NORTHERN STAR RESOURCES LIMITED	15.24x	3.51x	6.56x	2.8%	1.83TCr
ROYAL GOLD, INC.	16.23x	8.64x	10.33x	0.94%	1.74TCr
COEUR MINING, INC.	9.82x	2.66x	4.13x	-	1.7TCr
Average	11.76x	4.54x	6.22x	1.98%	4.35TCr
Weighted average by Cap.	11.54x	4.58x	6.24x	1.73%