Valuation Endeavour Silver Corp.

Equities

Market Closed - Toronto S.E. Other stock markets 02:30:00 07/03/2026 am IST			5-day change	1st Jan Change
15.22 ^CAD	-3.43%		-19.81%	+17.89%

04/03	US stocks close up on Iran diplomacy hopes; tech leads rebound	RE
03/03	Silver Mining Stocks Fall More Than 7% in Tuesday's Pre-Bell Trading	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	912.3	832.2	558.8	1,382	3,798	4,501	-	-
Change	-	-8.78%	-32.85%	147.37%	174.73%	18.52%	-	-
Enterprise Value (EV)	912.3	832.2	558.8	1,401	3,798	4,501	4,501	4,501
Change	-	-8.78%	-32.85%	150.67%	171.12%	18.52%	0%	0%
P/E ratio	52.2x	107x	64.3x	-28.1x	-22.5x	11.9x	11.5x	10.4x
PBR	-	-	-	-	-	-	-	-
PEG	-	-1.8x	-62.52x	0x	-0x	-0x	3.2x	0.9x
Capitalization / Revenue	4.31x	2.91x	2.02x	4.4x	6.41x	3.94x	3.53x	3.42x
EV / Revenue	0x	0x	0x	0x	0x	3.94x	3.53x	3.42x
EV / EBITDA	0x	0x	0x	0x	0x	6.7x	4.07x	4.93x
EV / EBIT	0x	0x	0x	0x	0x	18.1x	10.2x	9.21x
EV / FCF	-0x	-0x	-0x	-0x	-	15.1x	7.37x	13.6x
FCF Yield	-3.06%	-9.11%	-19.5%	-17.6%	-	6.63%	13.6%	7.36%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.1025	0.0408	0.0404	-0.1877	-0.5746	1.275	1.321	1.466
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	211.8	286.2	276.8	314.2	592.1	1,144	1,275	1,317
EBITDA ¹	41.45	71.58	58.47	14.48	124.8	671.4	1,106	912.3
EBIT ¹	28.49	31.94	49.33	11.98	48.84	249.3	440.3	488.5
Net income ¹	17.88	8.442	8.25	-45.44	-162.9	260.1	410.8	419.5
Net Debt	-	-	-	18.43	-	-	-	-
Reference price ²	5.35	4.38	2.60	5.27	12.91	15.22	15.22	15.22
Nbr of stocks (in thousands)	1,70,522	1,89,990	2,14,934	2,62,311	2,94,177	2,95,733	-	-
Announcement Date	10/03/22	02/03/23	11/03/24	11/03/25	27/02/26	-	-	-

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 SILVER CORP.	11.94x	-	-	-	330.52Cr
HECLA MINING COMPANY	22.04x	8.01x	11.42x	0.1%	1.37TCr
FIRST MAJESTIC SILVER CORP.	35.34x	-	-	0.14%	1.27TCr
SILVERCORP METALS INC.	41.43x	5.57x	9.69x	0.25%	260.77Cr
AYA GOLD & SILVER INC.	45.94x	12.34x	29.26x	-.--%	251.56Cr
SUN SILVER LIMITED	-185.5x	-	-	-	24Cr
SILVER X MINING CORP.	-281.98x	-	-	-	20Cr
Average	-44.40x	8.64x	16.79x	0.12%	503.37Cr
Weighted average by Cap.	25.89x	8.25x	13.57x	0.12%