Endeavour Silver Corp
TSX:EDR

Watchlist Manager
Endeavour Silver Corp Logo
Endeavour Silver Corp
TSX:EDR
Watchlist
Price: 6.83 CAD 0.29%
Market Cap: 2B CAD

Relative Value

The Relative Value of one EDR stock under the Base Case scenario is 8.4 CAD. Compared to the current market price of 6.83 CAD, Endeavour Silver Corp is Undervalued by 19%.

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.

EDR Relative Value
Base Case
8.4 CAD
Undervaluation 19%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
37
Median 3Y
3.4
Median 5Y
4
Industry
1.8
Forward
3.1
vs History
vs Industry
1
Median 3Y
-20.4
Median 5Y
20.5
Industry
16.4
Forward
23.8
vs History
0
vs Industry
3
Median 3Y
31
Median 5Y
23.7
Industry
9.7
vs History
vs Industry
Median 3Y
-9.2
Median 5Y
-9.9
Industry
16.2
vs History
31
vs Industry
25
Median 3Y
2
Median 5Y
2.3
Industry
1.7
vs History
3
vs Industry
36
Median 3Y
3.2
Median 5Y
3.7
Industry
2.1
Forward
3.2
vs History
9
vs Industry
11
Median 3Y
14.2
Median 5Y
15.7
Industry
7.4
vs History
4
vs Industry
6
Median 3Y
15.6
Median 5Y
16.6
Industry
10.6
Forward
11.4
vs History
7
vs Industry
1
Median 3Y
42
Median 5Y
40.8
Industry
13.5
Forward
18
vs History
0
vs Industry
4
Median 3Y
27.6
Median 5Y
21.4
Industry
11
vs History
vs Industry
Median 3Y
-7.4
Median 5Y
-7.5
Industry
14.6
vs History
47
vs Industry
26
Median 3Y
1.9
Median 5Y
2.2
Industry
1.4

Multiples Across Competitors

EDR Competitors Multiples
Endeavour Silver Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Endeavour Silver Corp
TSX:EDR
1.8B CAD 6.2 -21.2 34.1 153.5
CA
Pan American Silver Corp
TSX:PAAS
14.2B CAD 3.5 33.8 9.2 18.6
US
Hecla Mining Co
NYSE:HL
3.9B USD 3.9 55.3 12.7 26.2
CA
MAG Silver Corp
TSX:MAG
3B CAD 27.1 24.3 30.4 30.7
CA
Fortuna Silver Mines Inc
TSX:FVI
2.8B CAD 1.8 12.8 3.6 6.8
CA
First Majestic Silver Corp
TSX:FR
2.3B CAD 3 -12.6 19.6 -51.4
CA
Aya Gold & Silver Inc
TSX:AYA
1.6B CAD 17.7 -98.9 -48.3 -38.3
US
Gatos Silver Inc
TSX:GATO
1.5B CAD 0 32.5 -29.4 -29.3
CA
Silvercorp Metals Inc
TSX:SVM
1.4B CAD 3.5 17.7 5.6 7.4
CA
GoGold Resources Inc
TSX:GGD
671.9m CAD 8.6 143 30.8 44.1
CA
Discovery Silver Corp
XTSX:DSV
467.2m CAD 0 -26.3 -24.7 -24.2
P/E Multiple
Earnings Growth PEG
CA
Endeavour Silver Corp
TSX:EDR
Average P/E: 45.6
Negative Multiple: -21.2
N/A N/A
CA
Pan American Silver Corp
TSX:PAAS
33.8
70%
0.5
US
Hecla Mining Co
NYSE:HL
55.3
78%
0.7
CA
MAG Silver Corp
TSX:MAG
24.3
-2%
N/A
CA
Fortuna Silver Mines Inc
TSX:FVI
12.8
16%
0.8
CA
First Majestic Silver Corp
TSX:FR
Negative Multiple: -12.6 N/A N/A
CA
Aya Gold & Silver Inc
TSX:AYA
Negative Multiple: -98.9 N/A N/A
US
G
Gatos Silver Inc
TSX:GATO
32.5
55%
0.6
CA
Silvercorp Metals Inc
TSX:SVM
17.7
50%
0.4
CA
GoGold Resources Inc
TSX:GGD
143
136%
1.1
CA
Discovery Silver Corp
XTSX:DSV
Negative Multiple: -26.3 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Endeavour Silver Corp
TSX:EDR
Average EV/EBITDA: 18.3
34.1
84%
0.4
CA
Pan American Silver Corp
TSX:PAAS
9.2
24%
0.4
US
Hecla Mining Co
NYSE:HL
12.7
8%
1.6
CA
MAG Silver Corp
TSX:MAG
30.4
4%
7.6
CA
Fortuna Silver Mines Inc
TSX:FVI
3.6
-3%
N/A
CA
First Majestic Silver Corp
TSX:FR
19.6
N/A N/A
CA
Aya Gold & Silver Inc
TSX:AYA
Negative Multiple: -48.3 N/A N/A
US
G
Gatos Silver Inc
TSX:GATO
Negative Multiple: -29.4 N/A N/A
CA
Silvercorp Metals Inc
TSX:SVM
5.6
38%
0.1
CA
GoGold Resources Inc
TSX:GGD
30.8
196%
0.2
CA
Discovery Silver Corp
XTSX:DSV
Negative Multiple: -24.7 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Endeavour Silver Corp
TSX:EDR
Average EV/EBIT: 41
153.5
106%
1.4
CA
Pan American Silver Corp
TSX:PAAS
18.6
41%
0.5
US
Hecla Mining Co
NYSE:HL
26.2
30%
0.9
CA
MAG Silver Corp
TSX:MAG
30.7
N/A N/A
CA
Fortuna Silver Mines Inc
TSX:FVI
6.8
N/A N/A
CA
First Majestic Silver Corp
TSX:FR
Negative Multiple: -51.4 N/A N/A
CA
Aya Gold & Silver Inc
TSX:AYA
Negative Multiple: -38.3 N/A N/A
US
G
Gatos Silver Inc
TSX:GATO
Negative Multiple: -29.3 N/A N/A
CA
Silvercorp Metals Inc
TSX:SVM
7.4
55%
0.1
CA
GoGold Resources Inc
TSX:GGD
44.1
N/A N/A
CA
Discovery Silver Corp
XTSX:DSV
Negative Multiple: -24.2 N/A N/A