Endeavour Silver Corp
TSX:EDR

Watchlist Manager
Endeavour Silver Corp Logo
Endeavour Silver Corp
TSX:EDR
Watchlist
Price: 6.37 CAD -4.93%
Market Cap: 1.8B CAD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one EDR stock under the Base Case scenario is 8.28 CAD. Compared to the current market price of 6.37 CAD, Endeavour Silver Corp is Undervalued by 23%.

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
8.28 CAD
Undervaluation 23%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

5.9
P/S
P/S
Price to Sales
5.9
vs History
7
vs Industry
37
Median 3Y
3.4
Median 5Y
3.9
Industry
1.8
Forward
3
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
1
Median 3Y
-15.6
Median 5Y
20.5
Industry
16.1
Forward
22.9
More Details
68.2
P/OCF
P/OCF
Price to OCF
68.2
vs History
0
vs Industry
3
Median 3Y
30.6
Median 5Y
23.5
Industry
9.6
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-9.2
Median 5Y
-9.5
Industry
16
More Details
2.7
P/B
P/B
Price to Book Value
2.7
vs History
33
vs Industry
25
Median 3Y
2
Median 5Y
2.3
Industry
1.6
More Details
6.1
EV/S
EV/S
Enterprise Value to Sales
6.1
vs History
6
vs Industry
36
Median 3Y
2.9
Median 5Y
3.7
Industry
2.2
Forward
3.1
More Details
30.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
30.7
vs History
11
vs Industry
11
Median 3Y
14.1
Median 5Y
14.6
Industry
7.3
More Details
32.8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
32.8
vs History
4
vs Industry
6
Median 3Y
15.3
Median 5Y
16.4
Industry
10.4
Forward
10.9
More Details
147.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
147.4
vs History
7
vs Industry
1
Median 3Y
38.6
Median 5Y
38.6
Industry
13.2
Forward
17.3
More Details
74.3
EV/OCF
EV/OCF
Enterprise Value to OCF
74.3
vs History
0
vs Industry
4
Median 3Y
25.7
Median 5Y
21
Industry
11
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-7.4
Median 5Y
-7.5
Industry
14.6
More Details
2.2
EV/IC
EV/IC
Enterprise Value to IC
2.2
vs History
52
vs Industry
26
Median 3Y
1.9
Median 5Y
2.2
Industry
1.4
More Details

Multiples Across Competitors

EDR Competitors Multiples
Endeavour Silver Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Endeavour Silver Corp
TSX:EDR
1.8B CAD 5.9 -20.3 32.8 147.4
CA
Pan American Silver Corp
TSX:PAAS
14.2B CAD 3.5 33.4 9.3 18.4
US
Hecla Mining Co
NYSE:HL
3.8B USD 3.8 53.8 12.3 25.4
CA
MAG Silver Corp
TSX:MAG
3B CAD 0 24 -145.7 -138.9
CA
Fortuna Silver Mines Inc
TSX:FVI
2.8B CAD 1.8 12.8 3.8 6.9
CA
First Majestic Silver Corp
TSX:FR
2.3B CAD 3 -12.6 19.5 -51
CA
Aya Gold & Silver Inc
TSX:AYA
1.7B CAD 17.9 -100.1 -50.1 -39.3
US
Gatos Silver Inc
TSX:GATO
1.5B CAD 0 32.2 -29.1 -29.1
CA
Silvercorp Metals Inc
TSX:SVM
1.2B CAD 3.1 15.7 4.9 6.3
CA
GoGold Resources Inc
TSX:GGD
724.8m CAD 9.2 153.2 33.4 47.8
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: 46.5
Negative Multiple: -20.3 		N/A N/A
CA
Pan American Silver Corp
TSX:PAAS
33.4
70%
0.5
US
Hecla Mining Co
NYSE:HL
53.8
74%
0.7
CA
MAG Silver Corp
TSX:MAG
24
-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: -100.1 N/A N/A
US
G
Gatos Silver Inc
TSX:GATO
32.2
55%
0.6
CA
Silvercorp Metals Inc
TSX:SVM
15.7
49%
0.3
CA
GoGold Resources Inc
TSX:GGD
153.2
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: 16.6
32.8
84%
0.4
CA
Pan American Silver Corp
TSX:PAAS
9.3
24%
0.4
US
Hecla Mining Co
NYSE:HL
12.3
8%
1.5
CA
MAG Silver Corp
TSX:MAG
Negative Multiple: -145.7 N/A N/A
CA
Fortuna Silver Mines Inc
TSX:FVI
3.8
-3%
N/A
CA
First Majestic Silver Corp
TSX:FR
19.5
N/A N/A
CA
Aya Gold & Silver Inc
TSX:AYA
Negative Multiple: -50.1 N/A N/A
US
G
Gatos Silver Inc
TSX:GATO
Negative Multiple: -29.1 N/A N/A
CA
Silvercorp Metals Inc
TSX:SVM
4.9
38%
0.1
CA
GoGold Resources Inc
TSX:GGD
33.4
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: 42.1
147.4
106%
1.4
CA
Pan American Silver Corp
TSX:PAAS
18.4
41%
0.4
US
Hecla Mining Co
NYSE:HL
25.4
30%
0.8
CA
MAG Silver Corp
TSX:MAG
Negative Multiple: -138.9 N/A N/A
CA
Fortuna Silver Mines Inc
TSX:FVI
6.9
N/A N/A
CA
First Majestic Silver Corp
TSX:FR
Negative Multiple: -51 N/A N/A
CA
Aya Gold & Silver Inc
TSX:AYA
Negative Multiple: -39.3 N/A N/A
US
G
Gatos Silver Inc
TSX:GATO
Negative Multiple: -29.1 N/A N/A
CA
Silvercorp Metals Inc
TSX:SVM
6.3
55%
0.1
CA
GoGold Resources Inc
TSX:GGD
47.8
N/A N/A
CA
Discovery Silver Corp
XTSX:DSV
Negative Multiple: -24.2 N/A N/A

See Also

Summary
EDR intrinsic value, competitors valuation, and company profile.
DCF Valuation
EDR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
EDR stock valuation using valuation multiples.
Wall Street Estimates
EDR price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
EDR stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 262,800+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.