EDR Relative Valuation - Endeavour Silver Corp

Watchlist Manager

Watchlist

Price: 15.39 CAD 7.55%

Market Cap: CA$4.5B

Relative Value

The Relative Value of one EDR stock under the Base Case scenario is 5.78 CAD. Compared to the current market price of 15.39 CAD, Endeavour Silver Corp is Overvalued by 62%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is Relative Valuation?

How is Relative Value calculated?

EDR Relative Value

Base Case

Overvaluation 62%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
CA		Endeavour Silver Corp TSX:EDR	4.2B CAD	9.8	-34.9	61.2	4 424.2
CA		Pan American Silver Corp TSX:PAAS	30.3B CAD	7.1	36.7	16.9	28.3
US		Hecla Mining Co NYSE:HL	15.2B USD	12.3	75.6	29.1	42.9
CA		Fortuna Silver Mines Inc TSX:FVI	4.1B CAD	2.9	13.7	5.1	8
CA		MAG Silver Corp TSX:MAG	3.6B CAD	20.9	25.2	23.2	23.3
CA		Aya Gold & Silver Inc TSX:AYA	3B CAD	17.2	949.2	79.5	174.1
CA		Silvercorp Metals Inc TSX:SVM	3B CAD	7	90.6	13.4	17.6
CA		First Majestic Silver Corp TSX:FR	2.3B CAD	3	-12.6	19.2	-50.2
US	G	Gatos Silver Inc TSX:GATO	1.5B CAD	0	32.3	-29.2	-29.2
CA	A	Andean Precious Metals Corp XTSX:APM	1.3B CAD	4.2	17.3	12.1	15.6
CA		GoGold Resources Inc TSX:GGD	1.1B CAD	12	50.2	33.2	42

				Revenue Growth	P/S to Growth
CA		Endeavour Silver Corp TSX:EDR	Average P/S: 9.6 9.8	59%	0.2
CA		Pan American Silver Corp TSX:PAAS	7.1	17%	0.4
US		Hecla Mining Co NYSE:HL	12.3	11%	1.1
CA		Fortuna Silver Mines Inc TSX:FVI	2.9	3%	1
CA		MAG Silver Corp TSX:MAG	20.9	74%	0.3
CA		Aya Gold & Silver Inc TSX:AYA	17.2	94%	0.2
CA		Silvercorp Metals Inc TSX:SVM	7	34%	0.2
CA		First Majestic Silver Corp TSX:FR	3	N/A	N/A
US	G	Gatos Silver Inc TSX:GATO	Not Available	N/A	N/A
CA	A	Andean Precious Metals Corp XTSX:APM	4.2	51%	0.1
CA		GoGold Resources Inc TSX:GGD	12	69%	0.2

				Earnings Growth	PEG
CA		Endeavour Silver Corp TSX:EDR	Average P/E: 143.4 Negative Multiple: -34.9	N/A	N/A
CA		Pan American Silver Corp TSX:PAAS	36.7	134%	0.3
US		Hecla Mining Co NYSE:HL	75.6	141%	0.5
CA		Fortuna Silver Mines Inc TSX:FVI	13.7	41%	0.3
CA		MAG Silver Corp TSX:MAG	25.2	5%	5
CA		Aya Gold & Silver Inc TSX:AYA	949.2	N/A	N/A
CA		Silvercorp Metals Inc TSX:SVM	90.6	84%	1.1
CA		First Majestic Silver Corp TSX:FR	Negative Multiple: -12.6	N/A	N/A
US	G	Gatos Silver Inc TSX:GATO	32.3	55%	0.6
CA	A	Andean Precious Metals Corp XTSX:APM	17.3	195%	0.1
CA		GoGold Resources Inc TSX:GGD	50.2	95%	0.5

				EBITDA Growth	EV/EBITDA to Growth
CA		Endeavour Silver Corp TSX:EDR	Average EV/EBITDA: 29.3 61.2	138%	0.4
CA		Pan American Silver Corp TSX:PAAS	16.9	41%	0.4
US		Hecla Mining Co NYSE:HL	29.1	39%	0.7
CA		Fortuna Silver Mines Inc TSX:FVI	5.1	13%	0.4
CA		MAG Silver Corp TSX:MAG	23.2	4%	5.8
CA		Aya Gold & Silver Inc TSX:AYA	79.5	N/A	N/A
CA		Silvercorp Metals Inc TSX:SVM	13.4	63%	0.2
CA		First Majestic Silver Corp TSX:FR	19.2	N/A	N/A
US	G	Gatos Silver Inc TSX:GATO	Negative Multiple: -29.2	N/A	N/A
CA	A	Andean Precious Metals Corp XTSX:APM	12.1	167%	0.1
CA		GoGold Resources Inc TSX:GGD	33.2	124%	0.3

				EBIT Growth	EV/EBIT to Growth
CA		Endeavour Silver Corp TSX:EDR	Average EV/EBIT: 530.7 4 424.2	106%	41.7
CA		Pan American Silver Corp TSX:PAAS	28.3	86%	0.3
US		Hecla Mining Co NYSE:HL	42.9	80%	0.5
CA		Fortuna Silver Mines Inc TSX:FVI	8	29%	0.3
CA		MAG Silver Corp TSX:MAG	23.3	N/A	N/A
CA		Aya Gold & Silver Inc TSX:AYA	174.1	N/A	N/A
CA		Silvercorp Metals Inc TSX:SVM	17.6	58%	0.3
CA		First Majestic Silver Corp TSX:FR	Negative Multiple: -50.2	N/A	N/A
US	G	Gatos Silver Inc TSX:GATO	Negative Multiple: -29.2	N/A	N/A
CA	A	Andean Precious Metals Corp XTSX:APM	15.6	179%	0.1
CA		GoGold Resources Inc TSX:GGD	42	N/A	N/A

Endeavour Silver Corp
TSX:EDR

Relative Value

Valuation Multiples

Multiples Across Competitors

EDR Competitors Multiples
Endeavour Silver Corp Competitors

See Also

Company

Help

Tools

Stocks

Endeavour Silver Corp TSX:EDR

Relative Value

Valuation Multiples

Multiples Across Competitors

EDR Competitors Multiples Endeavour Silver Corp Competitors

See Also

Company

Help

Tools

Stocks

Endeavour Silver Corp
TSX:EDR

EDR Competitors Multiples
Endeavour Silver Corp Competitors