Last Update 25 Nov 25
Fair value Increased 2.93%EDV: Elevated Gold Prices Will Support 25% Output Expansion Through 2030
Analysts have modestly increased their fair value estimate for Endeavour Mining from $72.40 to $74.53. They cite recent shifts in price targets as well as evolving outlooks on gold prices and sector risks.
Analyst Commentary
Recent research updates reflect a dynamic outlook on Endeavour Mining, with analysts citing both positive drivers and notable risks that could impact the company’s valuation and growth prospects.
Bullish Takeaways
- Bullish analysts highlight robust gold output growth potential, projecting up to 25% expansion by 2030. This is among the highest in the sector.
- Numerous upward adjustments to price targets suggest growing confidence in the company’s long-term performance and ability to capitalize on elevated gold prices.
- Forecasts for both gold and silver prices have been raised, which supports an improved outlook for revenues and future profitability.
- Despite heightened operating and incentive costs, analysts view Endeavour's strong reserve and resource profile as a foundation for continued sector-leading growth.
Bearish Takeaways
- Some analysts have trimmed short-term price targets, reflecting concerns that geopolitical exposure in West Africa could pose enduring operational risks.
- Higher anticipated costs tied to reserve replacement and resource expansion may pressure margins if commodity prices soften.
- Endeavour’s valuation remains sensitive to macroeconomic volatility and sector-specific risks, which necessitates vigilant execution to realize growth targets.
What's in the News
- Provided production guidance for fiscal year 2025, maintaining expectations for gold production between 1,110 and 1,260 thousand ounces with all-in sustaining cost guidance of $1,150 to $1,350 per ounce, adjusted for the impact of higher gold prices on royalty costs (Key Developments).
- Reported gold production of 264 thousand ounces for the third quarter of 2025, down slightly from 270 thousand ounces a year ago. Nine-month gold production rose to 911 thousand ounces, up from 741 thousand ounces in the same period last year (Key Developments).
- Completed the repurchase of 1,459,000 shares, representing 0.6% of issued shares, for a total of $44.9 million under the ongoing buyback program as of November 2025 (Key Developments).
Valuation Changes
- Fair Value Estimate: Increased modestly from CA$72.40 to CA$74.53.
- Discount Rate: Rose slightly, remaining at 8.17%.
- Revenue Growth: Declined significantly, shifting from -0.5% to -6.3%.
- Net Profit Margin: Decreased notably from 19.8% to 16.1%.
- Future P/E Ratio: Increased substantially from 21.0x to 30.1x.
Key Takeaways
- Operational optimization, new projects, and exploration are set to boost production, margins, and overall earnings growth in a favorable gold market environment.
- Cost control and strong cash flow support shareholder returns and financial flexibility, positioning Endeavour for sector outperformance despite inflationary pressures.
- Heavy regional exposure, reserve quality declines, higher regulatory costs, and working capital risks threaten profitability and cash flow, while sensitivity to gold prices poses ongoing strategic challenges.
Catalysts
About Endeavour Mining- Operates as a multi-asset gold producer in West Africa.
- Sustained global inflation and rising geopolitical uncertainty continue to boost gold's appeal as a safe haven, creating a supportive environment for higher gold prices; Endeavour's strong leverage to these trends positions it for revenue and earnings growth as the underlying commodity price remains robust.
- The comprehensive optimization and technical review of Sabodala-Massawa, coupled with improved recoveries and ongoing underground expansion studies, is expected to drive higher production volumes and grades toward a 350,000 oz/year run rate in the medium to long term, supporting expanded revenue and net margin growth.
- The Assafou Tier 1 project and continued near-mine/brownfield exploration success (at sites like Ity and Sabodala) are advancing on schedule, likely to deliver significant low-cost production additions over the next several years, which should lift both total output and EBITDA margins.
- Systematic cost control, productivity initiatives, and first-quartile all-in sustaining costs ensure Endeavour remains resilient to sector-wide cost inflation, enabling it to maintain or expand net margins relative to peers even as input and regulatory costs trend higher.
- Strong free cash flow, an improving balance sheet, and prioritization of supplemental shareholder returns (dividends and buybacks) provide a platform for improved return on equity and EPS, as well as greater flexibility to fund growth projects organically-factors that, if currently undervalued, could catalyze future upward re-rating.
Endeavour Mining Future Earnings and Revenue Growth
Assumptions
How have these above catalysts been quantified?- Analysts are assuming Endeavour Mining's revenue will decrease by 3.8% annually over the next 3 years.
- Analysts assume that profit margins will increase from 6.2% today to 18.1% in 3 years time.
- Analysts expect earnings to reach $595.3 million (and earnings per share of $4.2) by about September 2028, up from $229.9 million today. However, there is a considerable amount of disagreement amongst the analysts with the most bullish expecting $1.3 billion in earnings, and the most bearish expecting $459.9 million.
- In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 18.9x on those 2028 earnings, down from 38.6x today. This future PE is greater than the current PE for the CA Metals and Mining industry at 18.0x.
- Analysts expect the number of shares outstanding to decline by 1.09% per year for the next 3 years.
- To value all of this in today's terms, we will use a discount rate of 7.56%, as per the Simply Wall St company report.
Endeavour Mining Future Earnings Per Share Growth
Risks
What could happen that would invalidate this narrative?- Endeavour Mining's operational focus is highly concentrated in West Africa, exposing the company to persistent geopolitical, regulatory, and security risks; disruptions in the region (such as government instability, tax/royalty regime changes, or local unrest) could cause production halts or increased costs, negatively affecting revenue stability and earnings.
- Depletion of high-grade reserves at key mines (e.g., Houndé, Ity, Sabodala-Massawa) means Endeavour may have to rely increasingly on lower-grade, higher-cost ore, putting downward pressure on margins and overall profitability unless exploration delivers substantial new high-grade reserves.
- Structural increases in royalty rates (such as the proposed 2% royalty hike in Côte d'Ivoire) and escalating environmental or ESG compliance costs are likely to structurally raise Endeavour's all-in sustaining costs, which could erode net margins and compress earnings, especially if gold prices plateau or fall.
- The company's large and growing VAT receivables, especially in Burkina Faso, represent a long-standing working capital risk; delays or inability to recover these receivables hamper cash flow conversion, potentially constraining liquidity and shareholder returns during periods of high capital expenditure.
- Endeavour's long-term cash flow and valuation remain highly sensitive to global gold price trends; secular headwinds, such as increased adoption of digital/cashless financial systems and investor pivot toward battery or technology metals, could reduce long-term gold demand and price support, ultimately challenging revenue and free cash flow resilience.
Valuation
How have all the factors above been brought together to estimate a fair value?- The analysts have a consensus price target of CA$53.683 for Endeavour Mining based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of CA$63.0, and the most bearish reporting a price target of just CA$37.5.
- In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be $3.3 billion, earnings will come to $595.3 million, and it would be trading on a PE ratio of 18.9x, assuming you use a discount rate of 7.6%.
- Given the current share price of CA$50.66, the analyst price target of CA$53.68 is 5.6% higher. The relatively low difference between the current share price and the analyst consensus price target indicates that they believe on average, the company is fairly priced.
- We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.
How well do narratives help inform your perspective?
Disclaimer
AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.


