As of 2024-10-13, the Intrinsic Value of Endeavour Silver Corp (EDR.TO) is
3.32 CAD. This EDR.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 5.98 CAD, the upside of Endeavour Silver Corp is
-44.50%.
The range of the Intrinsic Value is 1.96 - 10.87 CAD
EDR.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
1.96 - 10.87 |
3.32 |
-44.5% |
DCF (Growth 10y) |
4.95 - 29.01 |
8.62 |
44.2% |
DCF (EBITDA 5y) |
7.62 - 13.13 |
10.04 |
67.9% |
DCF (EBITDA 10y) |
9.84 - 19.72 |
13.92 |
132.8% |
Fair Value |
-2.03 - -2.03 |
-2.03 |
-133.87% |
P/E |
(0.73) - 3.28 |
0.73 |
-87.9% |
EV/EBITDA |
1.60 - 6.73 |
3.50 |
-41.5% |
EPV |
(1.42) - (2.42) |
(1.92) |
-132.1% |
DDM - Stable |
(0.73) - (5.11) |
(2.92) |
-148.8% |
DDM - Multi |
4.17 - 23.98 |
7.22 |
20.7% |
EDR.TO Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
1,471.19 |
Beta |
3.18 |
Outstanding shares (mil) |
246.02 |
Enterprise Value (mil) |
1,463.57 |
Market risk premium |
5.10% |
Cost of Equity |
8.62% |
Cost of Debt |
13.51% |
WACC |
8.64% |