Endeavour Silver Corp
TSX:EDR

Watchlist Manager
Endeavour Silver Corp Logo
Endeavour Silver Corp
TSX:EDR
Watchlist
Price: 12.47 CAD 1.55%
Market Cap: 3.7B CAD

Relative Value

The Relative Value of one EDR stock under the Base Case scenario is 17.26 CAD. Compared to the current market price of 12.47 CAD, Endeavour Silver Corp is Undervalued by 28%.

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
17.26 CAD
Undervaluation 28%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
37
Median 3Y
3.8
Median 5Y
4.3
Industry
2
Forward
5.8
vs History
vs Industry
1
Median 3Y
-20.8
Median 5Y
20.5
Industry
18.8
Forward
-99.4
vs History
4
vs Industry
3
Median 3Y
35.5
Median 5Y
27.1
Industry
11.1
vs History
vs Industry
Median 3Y
-9.3
Median 5Y
-9.9
Industry
18.3
vs History
6
vs Industry
25
Median 3Y
2.1
Median 5Y
2.3
Industry
2.1
vs History
1
vs Industry
36
Median 3Y
3.4
Median 5Y
3.8
Industry
2.4
Forward
6
vs History
4
vs Industry
11
Median 3Y
21.9
Median 5Y
17.9
Industry
8.2
vs History
4
vs Industry
6
Median 3Y
21.5
Median 5Y
17.5
Industry
12.1
Forward
32
vs History
1
vs Industry
1
Median 3Y
111
Median 5Y
52.6
Industry
14.9
Forward
31.7
vs History
3
vs Industry
4
Median 3Y
33.8
Median 5Y
23.9
Industry
12.3
vs History
vs Industry
Median 3Y
-7.4
Median 5Y
-7.5
Industry
16.8
vs History
31
vs Industry
26
Median 3Y
1.8
Median 5Y
2.2
Industry
1.9

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
3.7B CAD 7.9 -28.2 49.9 3 605.6
CA
Pan American Silver Corp
TSX:PAAS
29.5B CAD 6.6 33.7 15.5 26
US
Hecla Mining Co
NYSE:HL
12.2B USD 10 61.6 23.7 35
CA
Fortuna Silver Mines Inc
TSX:FVI
4.1B CAD 2.8 12.8 4.8 7.5
CA
MAG Silver Corp
TSX:MAG
3.6B CAD 20.7 25 22.9 23.1
CA
Aya Gold & Silver Inc
TSX:AYA
2.9B CAD 15.3 841.4 70.3 153.9
CA
Silvercorp Metals Inc
TSX:SVM
2.6B CAD 5.7 73.6 10.5 13.9
CA
First Majestic Silver Corp
TSX:FR
2.3B CAD 2.9 -12.5 19.4 -50.7
US
Gatos Silver Inc
TSX:GATO
1.5B CAD 0 32 -28.9 -28.9
CA
GoGold Resources Inc
TSX:GGD
1B CAD 11.7 62.5 36.5 48.5
CA
Andean Precious Metals Corp
XTSX:APM
838.2m CAD 2.6 10.9 7.5 9.7
P/E Multiple
Earnings Growth PEG
CA
Endeavour Silver Corp
TSX:EDR
Average P/E: 128.2
Negative Multiple: -28.2
N/A N/A
CA
Pan American Silver Corp
TSX:PAAS
33.7
139%
0.2
US
Hecla Mining Co
NYSE:HL
61.6
141%
0.4
CA
Fortuna Silver Mines Inc
TSX:FVI
12.8
44%
0.3
CA
MAG Silver Corp
TSX:MAG
25
5%
5
CA
Aya Gold & Silver Inc
TSX:AYA
841.4
N/A N/A
CA
Silvercorp Metals Inc
TSX:SVM
73.6
70%
1.1
CA
First Majestic Silver Corp
TSX:FR
Negative Multiple: -12.5 N/A N/A
US
G
Gatos Silver Inc
TSX:GATO
32
55%
0.6
CA
GoGold Resources Inc
TSX:GGD
62.5
179%
0.3
CA
A
Andean Precious Metals Corp
XTSX:APM
10.9
142%
0.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Endeavour Silver Corp
TSX:EDR
Average EV/EBITDA: 26.1
49.9
138%
0.4
CA
Pan American Silver Corp
TSX:PAAS
15.5
41%
0.4
US
Hecla Mining Co
NYSE:HL
23.7
37%
0.6
CA
Fortuna Silver Mines Inc
TSX:FVI
4.8
15%
0.3
CA
MAG Silver Corp
TSX:MAG
22.9
4%
5.7
CA
Aya Gold & Silver Inc
TSX:AYA
70.3
N/A N/A
CA
Silvercorp Metals Inc
TSX:SVM
10.5
63%
0.2
CA
First Majestic Silver Corp
TSX:FR
19.4
N/A N/A
US
G
Gatos Silver Inc
TSX:GATO
Negative Multiple: -28.9 N/A N/A
CA
GoGold Resources Inc
TSX:GGD
36.5
197%
0.2
CA
A
Andean Precious Metals Corp
XTSX:APM
7.5
156%
0
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Endeavour Silver Corp
TSX:EDR
Average EV/EBIT: 435.9
3 605.6
106%
34
CA
Pan American Silver Corp
TSX:PAAS
26
86%
0.3
US
Hecla Mining Co
NYSE:HL
35
80%
0.4
CA
Fortuna Silver Mines Inc
TSX:FVI
7.5
29%
0.3
CA
MAG Silver Corp
TSX:MAG
23.1
N/A N/A
CA
Aya Gold & Silver Inc
TSX:AYA
153.9
N/A N/A
CA
Silvercorp Metals Inc
TSX:SVM
13.9
58%
0.2
CA
First Majestic Silver Corp
TSX:FR
Negative Multiple: -50.7 N/A N/A
US
G
Gatos Silver Inc
TSX:GATO
Negative Multiple: -28.9 N/A N/A
CA
GoGold Resources Inc
TSX:GGD
48.5
N/A N/A
CA
A
Andean Precious Metals Corp
XTSX:APM
9.7
179%
0.1