ENDGF (Endurance Gold) Intrinsic Value: Projected FCF: $-0.03 (As of Aug. 20, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

ENDGF Endurance Gold Corp ENDGF
31 GF Score
Price $0.40
View Full Analysis

What is Endurance Gold Intrinsic Value: Projected FCF?

Endurance Gold ENDGF -12.12% 31 Intrinsic Value: Projected FCF is $-0.03 as of Aug. 20, 2026. GuruFocus rates ENDGF with a GF Score™ of 31/100. Among 650 Metals & Mining companies, Endurance Gold ranks worse than 153846% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-08-20), Endurance Gold's Intrinsic Value: Projected FCF is $-0.03. The stock price of Endurance Gold is $0.4018. Therefore, Endurance Gold's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

The historical rank and industry rank for Endurance Gold's Intrinsic Value: Projected FCF or its related term are showing as below:

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Endurance Gold was 7.00. The lowest was 7.00. And the median was 7.00.

ENDGF's Price-to-Projected-FCF is not ranked *
in the Metals & Mining industry.
Industry Median: 2.32
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Endurance Gold  (OTCPK:ENDGF) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Endurance Gold's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.4018/-0.028844029228892
=

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Endurance Gold Intrinsic Value: Projected FCF Related Terms


Endurance Gold Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Endurance Gold's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Endurance Gold Intrinsic Value: Projected FCF Chart

Endurance Gold Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only -0.02 -0.03 -0.04 -0.03 -0.05

Endurance Gold Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -0.04 -0.04 -0.04 -0.05 -0.03

ENDGF vs NEM, AU: Intrinsic Value: Projected FCF Comparison

For the Gold subindustry, Endurance Gold's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Endurance Gold Price-to-Projected-FCF vs Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, Endurance Gold's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Endurance Gold's Price-to-Projected-FCF falls into.


ENDGF
31GF Score
Endurance Gold Corp ENDGF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Endurance Gold Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Endurance Gold's Free Cash Flow(6 year avg) = $-2.09.

Endurance Gold's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Mar26)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-2.09248+18.458*0.8)/178.711
=-0.03

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of $-0.03 mean?
Endurance Gold (ENDGF) has a Intrinsic Value: Projected FCF of $-0.03 as of Aug. 20, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Endurance Gold and its competitors. Over the past decade, Endurance Gold's Intrinsic Value: Projected FCF has ranged from 7.00 to 7.00. According to the industry distribution chart, Endurance Gold ranks #999999 out of 650 companies in the Metals & Mining industry.
Is Endurance Gold's Intrinsic Value: Projected FCF too high?
Endurance Gold's current Intrinsic Value: Projected FCF is $-0.03. Over the past 10 years, this metric has ranged from a low of 7.00 to a high of 7.00. Based on the distribution chart, Endurance Gold ranks #999999 out of 650 companies in the Metals & Mining industry, which is in the bottom quartile relative to peers. Overall, Endurance Gold has a GF Score™ of 31/100, reflecting its overall financial health beyond just this single metric.
How does Endurance Gold's Intrinsic Value: Projected FCF compare to NEM and AU?
According to the Metals & Mining industry distribution chart, Endurance Gold ranks #999999 out of 650 companies for Intrinsic Value: Projected FCF. This places Endurance Gold in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 2.32. Historically, Endurance Gold's own Intrinsic Value: Projected FCF has ranged from 7.00 to 7.00 over the past decade. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Metals & Mining company?
The median Intrinsic Value: Projected FCF among Metals & Mining companies is 2.32, based on 650 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Endurance Gold and its competitors. For the Metals & Mining industry, the median Intrinsic Value: Projected FCF is 2.32 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Endurance Gold's current Intrinsic Value: Projected FCF is $-0.03. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Endurance Gold stock overvalued right now?
Endurance Gold (ENDGF) has a current Intrinsic Value: Projected FCF of $-0.03. The current Intrinsic Value: Projected FCF is $-0.03. Endurance Gold's overall GF Score™ is 31/100. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Endurance Gold (ENDGF), the current Intrinsic Value: Projected FCF is $-0.03 as of Aug. 20, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Endurance Gold Business Description

Other Exchanges EDG:Canada
Address 666 Burrard Street, Suite 1212, Vancouver, BC, CAN, V6C 2X8
Endurance Gold Corp is a precious metals exploration and development company focused on the acquisition, exploration, and development of prospective North American mineral properties. Its focus is currently to advance the Reliance Gold Project, located near Gold Bridge in British Columbia. The company's other projects include the Elephant Mountain Project in Alaska, United States, and the Bandito Rare Earth Elements-Niobium-Nickel Property, in Yukon, Canada. In addition, the company holds interests in the Flint Lake JV Gold Property in Ontario, Canada, and retains certain NSRs over unpatented mining claims in the Rattlesnake Hills Property, Wyoming.
31GF Score

Get the complete analysis for ENDGF

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$0.40
Price