Endeavour Silver Reports Initial NI 43-101 Mineral Resource

New Post Public Reply Private Reply Replies (0) Message Board
News Desk 2018
106
Endeavour Silver Reports Initial NI 43-101 Mineral Resource Estimate and Preliminary Economic Assessment for El Compas Mine, Zacatecas, Mexico

VANCOUVER, BC --(Marketwired - March 27, 2017) - Endeavour Silver Corp. ( NYSE : EXK ) ( TSX : EDR ) reports its initial NI43-101 Mineral Resource Estimate and a Preliminary Economic Assessment ("PEA") for its El Compas mine project located adjacent to the city of Zacatecas in Zacatecas state, Mexico. The PEA will be filed on SEDAR and EDGAR within 45 days of this news release.

The Mineral Resource is small but shallow and high grade and the PEA provides robust economic returns. As a result, management has made a production decision to develop the new El Compas mine, subject to receiving an explosives permit and receiving further clarity from the Zacatecas government regarding an exemption from the new Zacatecas state environmental tax.

Endeavour's decision to place the El Compas mine into production is not based on a feasibility study of mineral reserves demonstrating economic and technical viability, and the Company cautions that historically such projects have a much higher risk of economic or technical failure. Management proposes to proceed with mine development because it has successfully developed similar mines in Mexico, the total capital required is low and Endeavour has the in-house experience to build and operate such a mine.

Bradford Cooke, CEO of Endeavour Silver, commented, "We look forward to developing El Compas into our fourth mine. The mine should generate robust economic returns at current metal prices because the two known mineralized zones (El Compas and El Orito) are relatively shallow and high grade. The operation is very scalable if we discover or purchase additional mineral resources in the Zacatecas district and refurbish the second ball mill to double the plant capacity to 500 tonnes per day (tpd). With the low capital investment of US$10 million funded by existing cash, and the short timeline of only six months to initial production once we receive the explosives permit and tax clarity, the El Compas mine has the near-term potential to become a healthy contributor to our consolidated cash flow."

Mineral Resource Estimate

The initial Indicated Mineral Resource Estimate totals 495,000 ounces (oz) silver (Ag) and 34,900 oz gold (Au) for 2.9 million oz silver equivalent (Ag Eq) and the Inferred Mineral Resource Estimate totals 527,000 oz silver and 37,500 oz gold for 3.2 million oz Ag Eq, as shown in the table below:

Classification   Tonnes (000s)   Ag g/t   Au g/t   Ag Eq g/t   Ag oz (000s)   Au oz (000s)   Ag Eq oz (000s)
Indicated   148.4   104   7.31   616   495   34.9   2,939
Inferred   216.8   76   5.38   453   527   37.5   3,158
  1. CIM definitions were followed for Mineral Resource Estimates
  2. Mineral Resources are estimated by conventional 3D block modeling based on wire-framing at a 150 g/t Ag Eq cut-off grade and inverse distance cubed grade interpolation.
  3. Ag Eq is calculated using the formula: Ag Eq= Ag g/t + (70*Au g/t).
  4. For the purpose of resource estimation, assays were capped between 15 to 60 g/t for Au and between 150 to 700 g/t for Ag.
  5. Metal prices for the Mineral Resource Estimate are: US$18.00/oz Ag and US$1,225/ oz Au.
  6. A bulk density of 2.99 tonnes/m3 has been applied for volume to tonnes conversion.
  7. Grade model blocks are 1.25m x 2.5m x 2.5m
  8. Mineral Resources are estimated from the 2,400m El to the 2,250m El, or from surface to approximately 150 m depth.
  9. Mineral Resources are classified as Indicated and Inferred based on drill hole location, interpreted geologic continuity and quality of data.
  10. A small amount of the Mineral Resource was historically mined in the upper portion of the Compas Vein and this material has not been included in the Mineral Resource Estimate.
  11. Mineral Resources which are not Mineral Reserves do not have demonstrated economic viability. The estimate of Mineral Resources may be materially affected by environmental, permitting, legal, title, taxation, socio-political, marketing, or other relevant issues. There is no certainty that all or any part of the Inferred Mineral Resource will be upgraded to an Indicated or Measured Mineral Resource as a result of continued exploration.

Current mineralized material to be mined totals 300,000 tonnes, containing 829,000 oz silver and 61,000 oz gold for 5,099,000 oz Ag Eq as shown in the table below:

    Tonnes (000s)   Ag g/t   Au g/t   Ag Eq g/t   Ag oz (000s)   Au oz (000s)   Ag Eq oz (000s)
Indicated   114   99   6.81   576   363   25   2,113
Inferred   186   78   5.99   497   466   36   2,986
  1. P&E Mining Consultants Inc. estimated diluted and extractable mineralized resources using a cut-off grade of 150 g/t silver equivalent and employing captive cut and fill mining methodology.
  2. Mining extraction was estimated at 95% and dilution was calculated at an average of 12%
  3. The PEA economic analysis is preliminary in nature in that it is based on production schedules that include Inferred Mineral Resources, which are considered too speculative geologically to have the economic considerations applied to them that would enable them to be categorized as Mineral Reserves. There is no certainty that the PEA will be realized or that Inferred Mineral Resources will ever be upgraded to Mineral Reserves. Mineral Resources that are not Mineral Reserves do not have demonstrated economic viability.

Mine Plan

The mine plan calls for production of 200 tpd and the plant will have an initial capacity of 250 tpd. As a condition of the plant lease, the 50 tpd balance is reserved for purchasing mill feed from small miners in the district. If small miners do not fill the extra capacity, Endeavour can use this spare capacity for its own mill feed. However, the economic analysis below is based on 200 tpd Endeavour mill feed only.

With the exception of the explosives permit currently in progress, the mine is fully permitted, and will process 300,000 tonnes over the 4.3 year mine life grading 86.4 grams per tonne (gpt) silver and 6.3 gpt gold and recovering 73% of the silver and 83.5% of the gold. Total life of mine production will be 583,000 oz silver and 49,400 oz gold or 4.0 million oz Ag Eq, averaging 135,600 oz silver and 11,488 oz gold or 939,760 oz Ag Eq per year.

The La Plata government plant is already built and leased for up to 10 years, however it requires some refurbishment to become operational to the Company's standards. The process flow sheet will be modified slightly to include three stage crushing, one stage grinding, a gravity circuit, and three stage flotation followed by thickening, filtration, and drying to produce high grade bulk sulfide concentrates grading 800-900 gpt gold and 11,000-13,000 gpt silver.

In addition to providing a processing facility for small miners in the district, Endeavour expects to create local job opportunities for construction contractors, mining contractors, suppliers, mechanics, truck drivers and plant personnel. Using contractors improves the economics of the project by reducing upfront capital requirements.

Economic Analysis (All amounts in US dollars)

Initial capital expenditures are estimated to be $10.0 million comprised of $4.6 million for mine development and mine infrastructure, $3.3 million for plant and site infrastructure, $1.2 million for engineering, procurement and construction management, and $0.9 million for contingencies. It is estimated $1.8 million will be required for life of mine sustaining capital after commissioning.

Operating costs are estimated to be $69.80 per tonne for mining, $26.20 per tonne for processing, and $14.00 per tonne for general and administration, for a total cost excluding royalties of $110 per tonne. At the Base Case of $18 per oz silver and $1,260 per oz gold (1) , cash costs, including royalties and mining duties are estimated to be $9.09 per Ag Eq oz (1) . All-in-sustaining costs are estimated to be $9.64 per Ag Eq oz over the life of the project.

Using the Base Case assumptions, the mine will produce life of mine revenue of $72.8 million, EBITDA of $38.4 million and total free cash flow of $16.5 million, generating a discounted net present value using a discount rate of 5% (NPV) of $12.6 million, an after tax internal rate of return (IRR) of 42% and payback of capital in 2.1 years.

Ag Price   Au Price   IRR   NPV   Payback Period
US$16/oz   US$1,120/oz   29%   US$8.0m   2.6 years
US$18/oz Base Case   US$1,260/oz   42%   US$12.6m   2.1 years
US$20/oz   US$1,400/oz   54%   US$17.0m   1.8 years

(1) Although gold is the dominant metal not silver, silver equivalent values are reported to allow comparison with Endeavour Silver's other silver dominant mines.

PEA Team

Endeavour engaged Smith Foster & Associates Inc. to complete a NI 43-101 PEA for El Compas. P&E Mining Consultants Inc. prepared the Mineral Resource Estimate and mineable mineralized material estimates. Resource Development Inc. conducted the metallurgical test work and process flowsheet design, and Knight Piésold Ltd. developed the tailings and water management and review of environmental permits.

Godfrey Walton, M.Sc., P.Geo., Endeavour's President and COO, is the Qualified Person who reviewed and approved this news release and supervised the engineering work supporting the PEA. Peter Smith, P.Eng., Eugene Puritch, P.Eng., Ken Embree, P.Eng., and Deepak Malhotra, registered member of SME are the Independent Qualified Persons for the PEA who have reviewed and approved the technical contents of this news release.

About Endeavour Silver -- Endeavour Silver is a mid-tier precious metals mining company that owns three high grade, underground, silver-gold mines in Mexico. Since start-up in 2004, the company has grown its mining operations to produce 9.7 million ounces of silver and equivalents in 2016. We find, build and operate quality silver mines in a sustainable way to create real value for all stakeholders. Endeavour Silver's shares trade on the TSX (symbol EDR) and on the NYSE (symbol EXK).

Cautionary Note Regarding Forward-Looking Statements

This news release contains "forward-looking statements" within the meaning of the United States private securities litigation reform act of 1995 and "forward-looking information" within the meaning of applicable Canadian securities legislation. Such forward-looking statements and information herein include but are not limited to statements regarding Endeavour's anticipated performance in 2017, the timing and results of various future activities, the reliability of mineral resource estimates, the economic analysis and proposed development of the El Compas mine.

Forward-looking statements or information involve known and unknown risks, uncertainties and other factors that may cause the actual results, level of activity, performance or achievements of Endeavour and its operations to be materially different from those expressed or implied by such statements. Such factors include, among others, the reliability of El Compas mineral resources and economic analysis estimates for the El Compas mine, changes in national and local governments, legislation, taxation, controls, regulations and political or economic developments in Canada and Mexico; operating or technical difficulties in mineral exploration, development and mining activities; risks and hazards of mineral exploration, development and mining; the speculative nature of mineral exploration and development, risks in obtaining necessary licenses and permits, and challenges to the Company's title to properties; as well as those factors described in the section "risk factors" contained in the Company's most recent form 40F/Annual Information Form filed with the S.E.C. and Canadian securities regulatory authorities.

Forward-looking statements are based on assumptions management believes to be reasonable, including but not limited to: the reliability of mineral resource estimates and economic analysis for the El Compas mine, the continued operation of the Company's mining operations, no material adverse change in the market price of commodities, mining operations will operate and the mining products will be completed in accordance with management's expectations and achieve their stated production outcomes, and such other assumptions and factors as set out herein. Although the Company has attempted to identify important factors that could cause actual results to differ materially from those contained in forward-looking statements or information, there may be other factors that cause results to be materially different from those anticipated, described, estimated, assessed or intended. There can be no assurance that any forward-looking statements or information will prove to be accurate as actual results and future events could differ materially from those anticipated in such statements or information. Accordingly, readers should not place undue reliance on forward-looking statements or information. The Company does not intend to, and does not assume any obligation to update such forward-looking statements or information, other than as required by applicable law.

Contact Information - For more information, please contact Meghan Brown Director Investor Relations toll free: 1-877-685-9775 tel: 604-640-4804 email: mbrown@edrsilver.com website: www.edrsilver.com

Scroll down for more posts ▼

Top 10 Most Recent News Articles

Agiloft Navigates New Growth Phase with Key Leadership

Updated Category News Views 142

Leadership Shifts Steer Agiloft's EMEA Journey Agiloft's latest shake-ups in leadership signal a determined charge through EMEA's bustling markets. Nick Bowles, a seasoned veteran in enterprise software, steps into the limelight as Senior Vice President, while Jim Leason shifts gears into a customer-focused advisory role. These aren’t just routine hiring...

Continue Reading
Pine AI Unveils AI Studio & Real-World Call Feature

Updated Category News Views 107

Push Your Expectations: Pine AI Takes the Stage Here's a twist in tech worth a double take. Pine AI is shaking up the AI world with a brash blend of video genius and actual chat capabilities. Somehow, merely weeks after setting the tech scene ablaze with its AI-focused computer, it's already rolling out new applications faster than hotcakes on a skillet. But let’s chew...

Continue Reading
Greenworks Mower Snags Best Electric Award for 2026

Updated Category News Views 72

Greenworks Strikes Again with Top Lawn Mower Honors Man, when I think about the evolution from noisy, gas-guzzling lawn mowers to sleek, battery-powered beasts, Greenworks is right there, leading the charge. Just the other day, Popular Mechanics singled out the Greenworks 80V 22-inch Cordless Lawn Mower, handing it the coveted title of Best Electric Lawn Mower for 2026....

Continue Reading
City National Bank Names New VP for Real Estate

Updated Category News Views 85

Banking on Growth with Jeffrey LaBauve Jeffery LaBauve struts into the picture, ready to take the helm as City National Bank's new head of Commercial Real Estate Banking. And let me tell ya, the word on the street is he's raring to ramp things up. After almost two decades at Comerica Bank, this guy’s not here for a measly lap around the track—he's got plans to double...

Continue Reading
Endava Faces Class Action: Investor Reactions and Next Steps

Updated Category News Views 87

Trouble at Endava: Leadership Shakeup and Financial Concerns So, here's the kicker—Endava's got itself into one mighty mess worth chewing over with your morning coffee. When your top brass drops like flies, and you're fumbling your financials, investors start sweating bullets. On October 28, 2026, Endava plc (NYSE: DAVA) confesses to some serious accounting missteps....

Continue Reading
Canadian Solar Gears Up for Q3 2026 Earnings Call

Updated Category News Views 44

Canadian Solar Prepares for Earnings Disclosure Well, strap in, folks. Canadian Solar Inc. (NASDAQ: CSIQ)—a staple in the solar arena—announced that they'll unveil their third quarter 2026 financials on December 3. It's going to be a call worth dialing into. They're holding it right at 8:00 a.m. Eastern Time. You can pop over to their website for a live webcast or go...

Continue Reading
Winterproofing Your Home: Simple Tips to Save Money

Updated Category News Views 51

Winter Is Coming: Time to Prep Your Home When it’s cold enough to freeze a dog's nose, the last place you want a surprise is in your own cozy corner of the world. Quality Heating, Cooling, Plumbing & Electric, the whiz-kids from Glenpool, Oklahoma, are out with some pointers for keeping your house peachy all through winter's tests. We’re talking ways to dodge frozen...

Continue Reading
Purdue's xGTT: Pioneering a New Trust Standard in Tech

Updated Category News Views 129

A Bold New Benchmark in Tech Trust You've got to hand it to the folks at Purdue's Krach Institute—they're not dancing around the fringes but diving straight into the thick of it with their Global Trusted Tech Standard, or xGTT. This isn't just another checkbox for compliance nerds. The xGTT is all about building trust in technology that's woven with democratic values...

Continue Reading
Choosing Dance Styles: Tips from Expert Instructors

Updated Category News Views 115

Navigating the Dance Style Maze Picking a dance style is no joke, especially when every option seems to spin its own tale. It ain't just about twirling to your favorite rhythm. There's a whole spectrum of styles, from graceful ballet to punchy hip-hop, each with its ticklish quirks and temptations. Sandy Young and Jenna Engen, dance experts from Young Dance Academy Inc....

Continue Reading
Data Centers: More Power-Hungry Than Thirsty

Updated Category News Views 134

Data Centers: Not Quite the Water Guzzlers We Feared Hold onto your hats, because the latest intel on data centers is changing the game, or at least forcing a closer look at what seems like a done deal. The big reveal? It's not the water, folks—it’s the juice. While everyone frets about water, electricity is the silent giant you’ve got to wrangle. Water vs....

Continue Reading

Top 5 Most Recently Viewed Articles

Contour Airlines Expands Reach with New Caribbean Flights

Updated Category News Views 232

Contour Airlines Launches New Caribbean Service Contour Airlines has officially announced exciting new nonstop flights that will enhance connectivity between key Caribbean islands. This development opens a direct link from Luis Muñoz Marín International Airport (SJU) in San Juan and Cyril E. King Airport (STT) in St. Thomas to Douglas–Charles Airport (DOM) in...

Continue Reading
Summer Tech Woes: Safeguarding Your Device from Damage

Updated Category News Views 159

Summer Tech Woes: Safeguarding Your Device from Damage The summer season often brings about a spike in tech accidents, and as we move into this time, it's crucial to take precautionary measures to protect our devices. The 'summer surge' can significantly impact how well devices fare as temperature increases and outdoor activities rise. With technology playing a crucial...

Continue Reading
DN Miner Launches Upgraded Mining Infrastructure for Users

Updated Category News Views 117

DN Miner's Next-Generation Mining Infrastructure DN Miner, a prominent player in the cryptocurrency mining sector, has recently announced transformative upgrades to its cloud mining infrastructure. This initiative is not only a leap forward for the company but also serves to democratize Bitcoin mining by making it more accessible to both newcomers and seasoned miners. The...

Continue Reading
Skytale Group Partners with MD Esthetics for Growth Momentum

Updated Category News Views 275

Skytale Group and MD Esthetics: A Partnership for Growth Skytale Group, a respected investment banking and management consulting firm, has recently announced its advisory role with MD Esthetics, a leading medical aesthetics and wellness company. This partnership is significant as it aligns with New Harbor Capital's strategic investment in MD Esthetics, setting the stage...

Continue Reading
Direct Digital Holdings Faces Financial Struggles Amid Stock Drop

Updated Category News Views 175

Direct Digital Holdings Faces Financial Turmoil Direct Digital Holdings, Inc. (DRCT) has recently experienced a sharp decline in its stock value, plummeting to a 52-week low of $1.27. This drastic drop comes after the company has faced numerous challenges that have heavily influenced its performance over the past year. With an astonishing decrease of -83.78% in stock...

Continue Reading