Endeavour Mining

Rising West African Royalties And Assafou Execution Risks Will Pressure Long Term Prospects

AnalystLowTarget

Not Invested

Community Contributor

Published

14 Dec 25

Views

14 Dec

CA$79.08

AnalystLowTarget's Fair Value

CA$50.76

55.8% overvalued

88.2%

-4.7%

88.2%

-4.7%

You can edit this narrative until Dec 15 10:10 PM. Then, changes will post as Updates.

Author's Valuation

CA$50.7655.8% overvalued

AnalystLowTarget Fair Value

Valuator

Company Info

Notes

AnalystLowTarget Fair Value

CA$50.76

55.8% overvalued

Future estimation in

Revenue

Profit Margin

Future PE

Growth p.a.

Decrease

Increase

Forecast revenue growth rate

9.76%

Historical revenue growth rate

13.59%

Metals and Mining revenue growth rate

62.16%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

8.66%

Calculation

US$603.04m

Earnings '28

18.03x

PE Ratio '28

US$10.87b

Market Cap '28

US$10.87b

Market Cap '28

232.30m

No. shares '28

US$46.79

Share Price '28

US$46.79 Share Price '28

Discounted to 2025 @ 8.27% p.a.

US$36.87

Fair Value '25

US$36.87 Fair Value '25

Converted to CAD @ 1.3766 USD/CAD Exchange Rate

CA$50.76

Fair Value '25