Endeavour Silver Corp
TSX:EDR

Watchlist Manager
Endeavour Silver Corp Logo
Endeavour Silver Corp
TSX:EDR
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.

EDR Relative Value
Base Case
5.78 CAD
Overvaluation 62%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

EDR Competitors Multiples
Endeavour Silver Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
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
Gatos Silver Inc
TSX:GATO
1.5B CAD 0 32.3 -29.2 -29.2
CA
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
P/E Multiple
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
EV/EBITDA Multiple
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
EV/EBIT Multiple
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