As of 2024-12-13, the Intrinsic Value of Endeavour Mining Corp (EDV.TO) is
42.96 CAD. This EDV.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 28.79 CAD, the upside of Endeavour Mining Corp is
49.20%.
The range of the Intrinsic Value is 29.02 - 79.39 CAD
42.96 CAD
Intrinsic Value
EDV.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
29.02 - 79.39 |
42.96 |
49.2% |
| DCF (Growth 10y) |
32.42 - 81.34 |
46.10 |
60.1% |
| DCF (EBITDA 5y) |
23.78 - 35.42 |
28.66 |
-0.5% |
| DCF (EBITDA 10y) |
28.22 - 42.36 |
34.12 |
18.5% |
| Fair Value |
-9.95 - -9.95 |
-9.95 |
-134.57% |
| P/E |
(25.08) - 26.60 |
(0.76) |
-102.6% |
| EV/EBITDA |
17.49 - 31.11 |
22.86 |
-20.6% |
| EPV |
20.02 - 29.74 |
24.88 |
-13.6% |
| DDM - Stable |
(14.29) - (44.00) |
(29.14) |
-201.2% |
| DDM - Multi |
14.34 - 35.11 |
20.45 |
-29.0% |
EDV.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,028.04 |
| Beta |
2.19 |
| Outstanding shares (mil) |
244.11 |
| Enterprise Value (mil) |
8,312.31 |
| Market risk premium |
5.10% |
| Cost of Equity |
10.41% |
| Cost of Debt |
5.00% |
| WACC |
8.97% |