Valuation Endeavour Silver Corp.

Equities

Market Closed - Toronto S.E. Other stock markets 02:30:00 14/01/2026 am IST			5-day change	1st Jan Change
15.52 ^CAD	+0.13%		+6.23%	+20.22%

13/01	B. Riley Raises Endeavour Silver's Price Target to US$14 from US$11	MT
13/01	Endeavour Silver up 4.4%, Silvercorp Metals rises 4.5%	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,013	912.3	832.2	558.8	1,382	4,566	4,566	-
Change	-	-9.9%	-8.78%	-32.85%	147.37%	230.27%	0%	-
Enterprise Value (EV) ¹	1,013	912.3	832.2	558.8	1,401	4,726	4,566	4,566
Change	-	-9.9%	-8.78%	-32.85%	150.67%	237.4%	-3.4%	0%
P/E ratio	508x	52.2x	107x	64.3x	-28.1x	-51.2x	15.8x	12.8x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	-1.8x	-62.52x	0x	-0.8x	-0x	0.5x
Capitalization / Revenue	5.76x	4.31x	2.91x	2.02x	4.4x	7.17x	4.06x	3.87x
EV / Revenue	5.76x	4.31x	2.91x	2.02x	4.46x	7.42x	4.06x	3.87x
EV / EBITDA	27.1x	22x	11.6x	9.56x	96.7x	39.8x	8.7x	6.94x
EV / EBIT	-2,167x	32x	26x	11.3x	117x	33.7x	11x	9.41x
EV / FCF	243x	-32.7x	-11x	-5.13x	-5.76x	-40.9x	13.6x	16.5x
FCF Yield	0.41%	-3.06%	-9.11%	-19.5%	-17.4%	-2.45%	7.37%	6.06%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.0127	0.1025	0.0408	0.0404	-0.1877	-0.303	0.9838	1.214
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	175.8	211.8	286.2	276.8	314.2	636.6	1,125	1,181
EBITDA ¹	37.34	41.45	71.58	58.47	14.48	118.7	525	657.7
EBIT ¹	-0.4672	28.49	31.94	49.33	11.98	140.1	414.4	485.2
Net income ¹	1.467	17.88	8.442	8.25	-45.44	-95.13	301.5	353.8
Net Debt ¹	-	-	-	-	18.43	160.7	-	-
Reference price ²	6.43	5.35	4.38	2.60	5.27	15.52	15.52	15.52
Nbr of stocks (in thousands)	1,57,472	1,70,522	1,89,990	2,14,934	2,62,311	2,94,177	2,94,177	-
Announcement Date	01/03/21	10/03/22	02/03/23	11/03/24	11/03/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ENDEAVOUR SILVER CORP.	-51.84x	7.42x	34.67x	-.--%	328.7Cr
HECLA MINING COMPANY	62.72x	12.22x	26.77x	0.08%	1.64TCr
FIRST MAJESTIC SILVER CORP.	81.87x	-	-	0.1%	992.81Cr
AYA GOLD & SILVER INC.	51.94x	12.52x	29.87x	-.--%	245.18Cr
SILVERCORP METALS INC.	26.26x	4.33x	9.16x	0.31%	214.08Cr
VIZSLA ROYALTIES CORP.	-160.67x	-	-	-	23Cr
SUN SILVER LIMITED	-194x	-	-	-	23Cr
Average	-26.25x	9.12x	25.12x	0.1%	495.22Cr
Weighted average by Cap.	51.09x	10.90x	26.60x	0.09%