Valuation Endeavour Mining plc

Equities

Market Closed - Toronto S.E. Other stock markets 02:30:00 22/01/2026 am IST			5-day change	1st Jan Change
78.24 ^CAD	-2.30%		+1.72%	+10.70%

21/01	IEA Lifts Oil Demand Forecast But Warns Supply -2-	DJ
21/01	Eldorado Gold Corporation Appoints Sally Eyre to the Board of Directors, Effective January 1, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	4,829	6,863	7,124	7,301	6,357	18,873	18,873	-
Change	-	42.11%	3.8%	2.49%	-12.94%	196.89%	0%	-
Enterprise Value (EV) ¹	4,929	6,799	6,957	8,056	7,400	19,126	17,393	15,997
Change	-	37.94%	2.32%	15.79%	-8.14%	158.46%	-9.06%	-8.03%
P/E ratio	28.9x	23.7x	-77.9x	-244x	-15.1x	16x	8.74x	7.79x
PBR	1.58x	1.39x	1.42x	1.67x	1.65x	4.38x	3.23x	2.49x
PEG	-	1.6x	1x	3.6x	-0x	-0x	0.1x	0.6x
Capitalization / Revenue	2.72x	1.94x	2.06x	2.54x	1.65x	3.29x	2.58x	2.52x
EV / Revenue	2.77x	1.92x	2.01x	2.81x	1.92x	3.33x	2.38x	2.14x
EV / EBITDA	5.64x	3.54x	3.93x	5.67x	3.88x	5.92x	3.71x	3.22x
EV / EBIT	8.96x	5.14x	7.56x	9.91x	7.17x	7.78x	4.51x	4.03x
EV / FCF	7.73x	8.36x	10.1x	-37.4x	20.2x	12.6x	6.23x	6.52x
FCF Yield	12.9%	12%	9.86%	-2.68%	4.96%	7.96%	16%	15.3%
Dividend per Share ²	0.46	0.8217	0.9352	1.101	1.397	1.564	1.744	2.858
Rate of return	1.55%	2.96%	3.23%	3.7%	5.36%	2%	2.23%	3.65%
EPS ²	1.024	1.172	-0.3718	-0.1221	-1.729	4.897	8.95	10.05
Distribution rate	44.9%	70.1%	-252%	-901%	-80.8%	31.9%	19.5%	28.4%
Net sales ¹	1,778	3,540	3,454	2,870	3,856	5,737	7,305	7,488
EBITDA ¹	874.2	1,919	1,768	1,421	1,909	3,230	4,691	4,974
EBIT ¹	550.2	1,324	919.9	812.9	1,032	2,457	3,858	3,970
Net income ¹	139.8	281.6	-90.89	-31.21	-423.7	1,175	2,220	2,376
Net Debt ¹	100.1	-63.08	-166.6	754.2	1,043	252.8	-1,479	-2,876
Reference price ²	29.62	27.73	28.98	29.77	26.05	78.24	78.24	78.24
Nbr of stocks (in thousands)	1,63,036	2,47,478	2,45,814	2,45,257	2,44,021	2,41,216	2,41,216	-
Announcement Date	18/03/21	17/03/22	09/03/23	27/03/24	06/03/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ENDEAVOUR MINING PLC	16.35x	3.41x	6.06x	1.95%	1.4TCr
NEWMONT CORPORATION	16.51x	5.82x	9.79x	0.84%	13TCr
AGNICO EAGLE MINES LIMITED	25.25x	8.67x	12.73x	0.69%	10TCr
BARRICK MINING CORPORATION	22x	5.14x	8.49x	1.15%	8.44TCr
WHEATON PRECIOUS METALS CORP.	49.84x	29.68x	36.8x	0.46%	6.43TCr
ANGLOGOLD ASHANTI PLC	19.3x	5.4x	8.62x	2.52%	5.39TCr
KINROSS GOLD CORPORATION	21x	6.08x	9.96x	0.34%	4.42TCr
NORTHERN STAR RESOURCES LIMITED	19.49x	4.77x	8.97x	1.82%	2.7TCr
ROYAL GOLD, INC.	35.59x	23.25x	28.21x	0.63%	2.34TCr
LUNDIN GOLD INC.	26.55x	11.46x	16.17x	3.14%	2.11TCr
Average	25.19x	10.37x	14.58x	1.36%	5.67TCr
Weighted average by Cap.	24.64x	9.76x	13.98x	1.09%