As of 2025-05-15, the Intrinsic Value of Endeavour Mining Corp (EDV.TO) is 58.13 CAD. This EDV.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.29 CAD, the upside of Endeavour Mining Corp is 47.90%.
The range of the Intrinsic Value is 43.74 - 87.35 CAD
Based on its market price of 39.29 CAD and our intrinsic valuation, Endeavour Mining Corp (EDV.TO) is undervalued by 47.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 43.74 - 87.35 | 58.13 | 47.9% |
| DCF (Growth 10y) | 69.46 - 135.45 | 91.37 | 132.5% |
| DCF (EBITDA 5y) | 43.27 - 54.93 | 48.53 | 23.5% |
| DCF (EBITDA 10y) | 63.24 - 83.71 | 72.37 | 84.2% |
| Fair Value | -3.08 - -3.08 | -3.08 | -107.83% |
| P/E | (11.22) - 22.60 | 3.69 | -90.6% |
| EV/EBITDA | 21.38 - 49.40 | 37.88 | -3.6% |
| EPV | 26.84 - 35.51 | 31.18 | -20.6% |
| DDM - Stable | (4.36) - (11.00) | (7.68) | -119.5% |
| DDM - Multi | 22.96 - 46.17 | 30.79 | -21.6% |
| Market Cap (mil) | 9,501.50 |
| Beta | 1.26 |
| Outstanding shares (mil) | 241.83 |
| Enterprise Value (mil) | 10,093.21 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.46% |
| Cost of Debt | 5.00% |
| WACC | 9.52% |