EDV.TO
Endeavour Mining Corp
Price:  
30.89 
CAD
Volume:  
338,097.00
United Kingdom | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EDV.TO Intrinsic Value

%
Upside

As of 2024-05-23, the Intrinsic Value of Endeavour Mining Corp (EDV.TO) is 41.02 CAD. This EDV.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.89 CAD, the upside of Endeavour Mining Corp is %.

The range of the Intrinsic Value is 29.50 - 66.27 CAD

30.89 CAD
Stock Price
41.02 CAD
Intrinsic Value
Intrinsic Value Details

EDV.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 29.50 - 66.27 41.02 32.8%
DCF (Growth 10y) 32.03 - 65.92 42.74 38.4%
DCF (EBITDA 5y) 26.21 - 36.13 31.77 2.8%
DCF (EBITDA 10y) 29.01 - 39.73 34.64 12.1%
Fair Value -6.46 - -6.46 -6.46 -120.90%
P/E (21.07) - 21.96 (4.44) -114.4%
EV/EBITDA 19.00 - 30.50 26.17 -15.3%
EPV 21.63 - 27.89 24.76 -19.9%
DDM - Stable (10.82) - (28.32) (19.57) -163.4%
DDM - Multi 14.76 - 30.33 19.89 -35.6%

EDV.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,564.31
Beta 1.07
Outstanding shares (mil) 244.88
Enterprise Value (mil) 8,778.50
Market risk premium 5.10%
Cost of Equity 9.73%
Cost of Debt 5.00%
WACC 8.59%