Endeavour Mining — Côte d'Ivoire · Gold ·
NI 43-101 · delivered July 2026
Report after-tax NPV(5%)
US$2,059M
Independently rebuilt after-tax NPV(5%)
US$2,048M
Variance vs report
−0.5%
What the rebuild surfaced. West African fiscal mechanics built from statute — Côte d'Ivoire loss carry-forwards, unit-of-production depreciation with the first-year uplift, and a working-capital decomposition that reconciles the report's own series line by line.
Rebuilt economic modelExcel · formula-driven · every input footnoted ·
sensitivity dashboard · view in the browser; Excel download by credit
Subscribers view every model in the browser at launch; Excel downloads use download credits.
A sample model is available on request: email [email protected].
Join the launch list — free
Members receive email updates as we add new projects. Paid subscriptions
open at launch, with every rebuilt model viewable in the browser and new analyses as they release.