Global Gold Demand And Operational Excellence Will Unlock Future Value

AN
AnalystConsensusTarget
Consensus Narrative from 12 Analysts
Published
16 Jul 25
Updated
24 Jul 25
AnalystConsensusTarget's Fair Value
CA$51.68
18.7% undervalued intrinsic discount
24 Jul
CA$42.01
Loading
1Y
36.4%
7D
-0.2%

Author's Valuation

CA$51.7

18.7% undervalued intrinsic discount

AnalystConsensusTarget Fair Value

Key Takeaways

  • Strong gold demand and operational flexibility enhance revenue and margins, while ESG investments may lower capital costs and improve valuation from sustainability-focused investors.
  • Project ramp-ups, reserve additions, and capital returns underpin stable long-term growth, higher cash flows, and potential increases in shareholder value.
  • Heavy regional concentration, fiscal and regulatory uncertainty, production challenges, ESG scrutiny, and shifting global trends threaten long-term profitability, cash flow stability, and future growth.

Catalysts

About Endeavour Mining
    Operates as a multi-asset gold producer in West Africa.
What are the underlying business or industry changes driving this perspective?
  • Robust global demand for gold driven by macroeconomic uncertainty and increased buying from emerging market consumers continues to support high gold prices, which combined with Endeavour's low-cost operations and optionality from flexible mine sequencing, boosts revenue potential and operating margins.
  • Ongoing investments in ESG initiatives-including the new solar plant at Sabodala-Massawa and first-quartile emissions performance-are likely to improve the company's ESG profile and may result in access to lower-cost capital and the potential for a valuation re-rating by sustainability-focused investors, positively impacting future net margins and cost of capital.
  • Successful ramp-up and operational optimization at recently commissioned projects (Sabodala-Massawa BIOX plant, Lafigue, and underground expansion at Mana) should drive higher throughput, improved recoveries, and incremental production, contributing to sustained earnings and free cash flow growth into the medium term.
  • The advancing Assafou project and ongoing resource expansion efforts, both at Assafou and in brownfield near-mine targets, are set to underpin a 35% production increase by 2030 and extend mine life, providing long-term reserve visibility and supporting stable, growing future cash flows and earnings.
  • Management's strong commitment to returning capital, demonstrated by opportunistic share buybacks and record dividend payments supported by a strengthened balance sheet, increases the likelihood of further enhancements to earnings per share and overall share valuation, particularly if current free cash flow levels persist.

Endeavour Mining Earnings and Revenue Growth

Endeavour Mining Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming Endeavour Mining's revenue will grow by 3.4% annually over the next 3 years.
  • Analysts assume that profit margins will increase from -3.1% today to 20.4% in 3 years time.
  • Analysts expect earnings to reach $731.0 million (and earnings per share of $4.14) by about July 2028, up from $-100.5 million today. However, there is a considerable amount of disagreement amongst the analysts with the most bullish expecting $1.1 billion in earnings, and the most bearish expecting $463.8 million.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 15.5x on those 2028 earnings, up from -76.6x today. This future PE is lower than the current PE for the CA Metals and Mining industry at 17.5x.
  • Analysts expect the number of shares outstanding to decline by 0.41% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 7.7%, as per the Simply Wall St company report.

Endeavour Mining Future Earnings Per Share Growth

Endeavour Mining Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • Endeavour Mining's heavy operational and production concentration in West Africa exposes the company to persistent political and regulatory risks-including regime changes, resource nationalism, tax/royalty increases, and compliance challenges-potentially leading to production disruptions, increased costs, and adverse impacts on revenue and net margins over the long term.
  • Ongoing difficulties recovering VAT receivables in Burkina Faso and potential acceleration of new state free-carried interests (and possible royalty/tax hikes in Cote d'Ivoire) highlight the company's vulnerability to negative fiscal policy changes in host countries, elevating the risk of reduced free cash flow and earnings.
  • Despite strong recent cash flow and balance sheet strength, production is expected to decline in the second half of the year due to lower average grades, and long-term success remains contingent on continual exploration success and reserve replacement; failure to replenish reserves economically could lead to falling production volumes and shrinking future revenue and cash flows.
  • Elevated scrutiny from ESG-focused investors and regulators-combined with ongoing social license challenges, environmental compliance costs, and risks tied to local content and community relations-may erode profitability and restrict access to favorable financing conditions, negatively impacting net margins and long-term valuation.
  • Global decarbonization trends, technological shifts reducing gold's relevance in key end-markets, and intensified competition for skilled labor and contractors could together drive up operating costs, lower demand, and put structural pressure on Endeavour Mining's long-term revenue growth and margin sustainability.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of CA$51.683 for Endeavour Mining based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of CA$61.0, and the most bearish reporting a price target of just CA$37.5.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be $3.6 billion, earnings will come to $731.0 million, and it would be trading on a PE ratio of 15.5x, assuming you use a discount rate of 7.7%.
  • Given the current share price of CA$43.3, the analyst price target of CA$51.68 is 16.2% higher.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

How well do narratives help inform your perspective?

Disclaimer

AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives

RO
RockeTeller
Community Contributor

If gold reaches $4,000 per ounce

To estimate Endeavour Mining's potential stock price if gold reaches $4,000 per ounce, we can follow these steps: Step 1: Project Revenue at $4,000 Gold Current Production : 1.2 million ounces Projected Revenue : Revenue=Production×Gold Price=1,200,000 oz×4,000 USD/oz=4,800,000,000 USD\text{Revenue} = \text{Production} \times \text{Gold Price} = 1,200,000 \, \text{oz} \times 4,000 \, \text{USD/oz} = 4,800,000,000 \, \text{USD}Revenue=Production×Gold Price=1,200,000oz×4,000USD/oz=4,800,000,000USD Step 2: Estimate Costs Assuming all-in costs remain at approximately $1,400 per ounce: Total Costs=Production×All-in Costs=1,200,000 oz×1,400 USD/oz=1,680,000,000 USD\text{Total Costs} = \text{Production} \times \text{All-in Costs} = 1,200,000 \, \text{oz} \times 1,400 \, \text{USD/oz} = 1,680,000,000 \, \text{USD}Total Costs=Production×All-in Costs=1,200,000oz×1,400USD/oz=1,680,000,000USD Step 3: Calculate Free Cash Flow (FCF) FCF=Revenue−Total Costs=4,800,000,000−1,680,000,000=3,120,000,000 USD\text{FCF} = \text{Revenue} - \text{Total Costs} = 4,800,000,000 - 1,680,000,000 = 3,120,000,000 \, \text{USD}FCF=Revenue−Total Costs=4,800,000,000−1,680,000,000=3,120,000,000USD Step 4: Valuation Based on Free Cash Flow Assuming a conservative multiple of 10x free cash flow for valuation: Market Cap=FCF×Multiple=3,120,000,000×10=31,200,000,000 USD\text{Market Cap} = \text{FCF} \times \text{Multiple} = 3,120,000,000 \times 10 = 31,200,000,000 \, \text{USD}Market Cap=FCF×Multiple=3,120,000,000×10=31,200,000,000USD Step 5: Calculate Stock Price To find the stock price, divide the market cap by the total shares outstanding. Assuming there are approximately 200 million shares outstanding (a rough estimate based on industry standards): Stock Price=Market CapShares Outstanding=31,200,000,000200,000,000=156 USD\text{Stock Price} = \frac{\text{Market Cap}}{\text{Shares Outstanding}} = \frac{31,200,000,000}{200,000,000} = 156 \, \text{USD}Stock Price=Shares OutstandingMarket Cap​=200,000,00031,200,000,000​=156USD Conclusion If gold reaches $4,000 per ounce, Endeavour Mining could potentially see its stock price rise to approximately $156 per share, given the assumptions about costs and production levels.
View narrative
CA$156.00
FV
73.1% undervalued intrinsic discount
50.93%
Revenue growth p.a.
0users have liked this narrative
0users have commented on this narrative
1users have followed this narrative
10 months ago author updated this narrative