EDV.TO
Endeavour Mining Corp
Price:  
41.84 
CAD
Volume:  
471,162.00
United Kingdom | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EDV.TO Intrinsic Value

36.10 %
Upside

What is the intrinsic value of EDV.TO?

As of 2025-07-12, the Intrinsic Value of Endeavour Mining Corp (EDV.TO) is 56.95 CAD. This EDV.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.84 CAD, the upside of Endeavour Mining Corp is 36.10%.

The range of the Intrinsic Value is 41.75 - 90.26 CAD

Is EDV.TO undervalued or overvalued?

Based on its market price of 41.84 CAD and our intrinsic valuation, Endeavour Mining Corp (EDV.TO) is undervalued by 36.10%.

41.84 CAD
Stock Price
56.95 CAD
Intrinsic Value
Intrinsic Value Details

EDV.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 41.75 - 90.26 56.95 36.1%
DCF (Growth 10y) 66.14 - 140.31 89.54 114.0%
DCF (EBITDA 5y) 46.07 - 62.65 52.53 25.5%
DCF (EBITDA 10y) 65.11 - 92.95 76.27 82.3%
Fair Value -3.01 - -3.01 -3.01 -107.19%
P/E (14.64) - 25.61 3.19 -92.4%
EV/EBITDA 27.59 - 58.40 43.31 3.5%
EPV 25.73 - 35.74 30.74 -26.5%
DDM - Stable (4.18) - (11.39) (7.78) -118.6%
DDM - Multi 21.93 - 48.08 30.30 -27.6%

EDV.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 10,100.18
Beta 1.06
Outstanding shares (mil) 241.40
Enterprise Value (mil) 10,677.67
Market risk premium 5.10%
Cost of Equity 10.42%
Cost of Debt 5.00%
WACC 9.51%