Endeavour Silver Corp.
Bear Case (25th pct.)
-75.9% vs price
Base Case (Median)
-72.3% vs price
Bull Case (75th pct.)
-69.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1.73 | -82.9% | High (40%) |
| PE Comparable | $3.37 | -66.8% | Medium (25%) |
| Growth Trajectory DCF | $2.67 | -73.7% | Medium (20%) |
| Graham Number | $2.95 | -70.9% | Medium (30%) |
Based on 4 out of 8 methods, EXK appears overvalued at the current price of $10.14. The base case fair value of $2.81 implies 72.3% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.