​

Endeavour Mining plc

TSX:EDV Stock Report

Market Cap: CA$10.2b

Endeavour Mining (EDV) Stock Overview

Operates as a multi-asset gold producer in West Africa. More details

EDV fundamental analysis
Snowflake Score
Valuation3/6
Future Growth4/6
Past Performance0/6
Financial Health5/6
Dividends2/6

Rewards

Earnings are forecast to grow 44.7% per year

Trading at good value compared to peers and industry

Risk Analysis

Significant insider selling over the past 3 months

Dividend of 3.67% is not well covered by earnings


EDV Community Fair Values

Create Narrative

See what 17 others think this stock is worth. Follow their fair value or set your own to get alerts.

EDV logo
Endeavour Mining
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
72.8% 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
9 months ago author updated this narrative
View Stock Community

Endeavour Mining plc Competitors

Price History & Performance

Summary of share price highs, lows and changes for Endeavour Mining
Historical stock prices
Current Share PriceCA$42.50
52 Week HighCA$45.17
52 Week LowCA$25.07
Beta0.50
1 Month Change0.38%
3 Month Change35.61%
1 Year Change39.30%
3 Year Change68.32%
5 Year Change31.01%
Change since IPO97.67%

Recent News & Updates

Endeavour Mining (TSE:EDV) Seems To Use Debt Quite Sensibly

Jun 26
Endeavour Mining (TSE:EDV) Seems To Use Debt Quite Sensibly

Calculating The Intrinsic Value Of Endeavour Mining plc (TSE:EDV)

May 06
Calculating The Intrinsic Value Of Endeavour Mining plc (TSE:EDV)

Endeavour Mining plc (TSE:EDV) Held Back By Insufficient Growth Even After Shares Climb 26%

May 06
Endeavour Mining plc (TSE:EDV) Held Back By Insufficient Growth Even After Shares Climb 26%

Recent updates

Endeavour Mining (TSE:EDV) Seems To Use Debt Quite Sensibly

Jun 26
Endeavour Mining (TSE:EDV) Seems To Use Debt Quite Sensibly

Calculating The Intrinsic Value Of Endeavour Mining plc (TSE:EDV)

May 06
Calculating The Intrinsic Value Of Endeavour Mining plc (TSE:EDV)

Endeavour Mining plc (TSE:EDV) Held Back By Insufficient Growth Even After Shares Climb 26%

May 06
Endeavour Mining plc (TSE:EDV) Held Back By Insufficient Growth Even After Shares Climb 26%

Does Endeavour Mining (TSE:EDV) Have A Healthy Balance Sheet?

Mar 28
Does Endeavour Mining (TSE:EDV) Have A Healthy Balance Sheet?

Insufficient Growth At Endeavour Mining plc (TSE:EDV) Hampers Share Price

Jan 21
Insufficient Growth At Endeavour Mining plc (TSE:EDV) Hampers Share Price

Endeavour Mining plc (TSE:EDV) Just Reported Third-Quarter Earnings: Have Analysts Changed Their Mind On The Stock?

Nov 09
Endeavour Mining plc (TSE:EDV) Just Reported Third-Quarter Earnings: Have Analysts Changed Their Mind On The Stock?

Shareholder Returns

EDVCA Metals and MiningCA Market
7D1.2%2.8%0.6%
1Y39.3%33.7%19.3%

Return vs Industry: EDV exceeded the Canadian Metals and Mining industry which returned 32.2% over the past year.

Return vs Market: EDV exceeded the Canadian Market which returned 19.9% over the past year.

Price Volatility

Is EDV's price volatile compared to industry and market?
EDV volatility
EDV Average Weekly Movement6.2%
Metals and Mining Industry Average Movement11.1%
Market Average Movement9.2%
10% most volatile stocks in CA Market18.2%
10% least volatile stocks in CA Market3.6%

Stable Share Price: EDV has not had significant price volatility in the past 3 months compared to the Canadian market.

Volatility Over Time: EDV's weekly volatility (6%) has been stable over the past year.

About the Company

FoundedEmployeesCEOWebsite
n/a5,659Ian Cockerillwww.endeavourmining.com

Endeavour Mining plc, together with its subsidiaries, operates as a multi-asset gold producer in West Africa. The company is based in London, the United Kingdom.

Endeavour Mining plc Fundamentals Summary

How do Endeavour Mining's earnings and revenue compare to its market cap?
EDV fundamental statistics
Market capCA$10.19b
Earnings (TTM)-CA$137.35m
Revenue (TTM)CA$4.43b
2.3x
P/S Ratio
-74.8x
P/E Ratio

Is EDV overvalued?

See Fair Value and valuation analysis

Earnings & Revenue

Key profitability statistics from the latest earnings report (TTM)
EDV income statement (TTM)
RevenueUS$3.25b
Cost of RevenueUS$1.30b
Gross ProfitUS$1.95b
Other ExpensesUS$2.05b
Earnings-US$100.50m

Last Reported Earnings

Mar 31, 2025

Next Earnings Date

Jul 31, 2025

Earnings per share (EPS)-0.42
Gross Margin59.98%
Net Profit Margin-3.10%
Debt/Equity Ratio35.0%

How did EDV perform over the long term?

See historical performance and comparison

Dividends

3.7%
Current Dividend Yield
-238%
Payout Ratio

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2025/07/07 07:19
End of Day Share Price 2025/07/07 00:00
Earnings2025/03/31
Annual Earnings2024/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

Endeavour Mining plc is covered by 35 analysts. 12 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Amos FletcherBarclays
Richard HatchBerenberg
Brian QuastBMO Capital Markets Equity Research