Endeavour Silver

If silver reaches $100 per oz

RO

Not Invested

Community Contributor

Published

26 Sep 24

Updated

19 Jan 26

Views

1k

n/a

n/a

RockeTeller's Fair Value

n/a

1Y

166.6%

7D

7.0%

Loading

1Y

166.6%

7D

7.0%

You can edit this narrative until Jan 20 12:45 PM. Then, changes will post as Updates.

Author's Valuation

CA$85.7783.7% undervalued

RockeTeller's Fair Value

Shared on 19 Jan 26

Fair value Increased 27%

I'm exiting my positions

🪙 Endeavour Silver Corp. (TSX: EDR | NYSE: EXK) Endeavour Silver is a mid-tier precious metals producer with operating assets in Mexico and Peru.

198 views

Shared on 23 Sep 25

🪙 Endeavour Silver – Updated Snapshot (Late-2025) Latest official info Shares Outstanding (basic): ~290.17 million shares. ( Yahoo Finance ) AISC (All-In-Sustaining Cost) per silver ounce: ~$25.16 in Q2 2025.

40 views

Shared on 08 Sep 25

Fair value Increased 31%

Endeavour Silver (EDR.TO) Valuation & Outlook Report Company Overview Endeavour Silver is a silver mining company engaged in the acquisition, exploration, development, extraction, processing, refining, and reclamation of mineral properties. Its core assets are located in Mexico , with additional projects in Peru, Chile, and the United States.

5 views

Valuator

Company Info

Notes

RockeTeller'sFair Value

CA$85.77

83.7% undervalued

Future estimation in

Revenue

Profit Margin

Future PE

Est. Revenue

$

Forecast revenue growth rate

22.85%

Historical revenue growth rate

15.78%

Metals and Mining revenue growth rate

27.05%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

%

0

Decrease

Increase

Current discount rate

7.82%

Calculation

US$689.91m

Earnings '31

x

39.53x

PE Ratio '31

=

US$27.27b

Market Cap '31

US$27.27b

Market Cap '31

/

318.50m

No. shares '31

=

US$85.63

Share Price '31

US$85.63 Share Price '31

Discounted to 2026 @ 6.80% p.a.

=

US$61.64

Fair Value '26

US$61.64 Fair Value '26

Converted to CAD @ 1.3915 USD/CAD Exchange Rate

=

CA$85.77

Fair Value '26