Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Mid-tier Producer
Rating & Risk: Login to view
Coeur Mining Inc
www: www.coeur.com     email: investors@coeur.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NYSE:CDE USD

Description

Coeur Mining Inc are a gold and silver focused mid-tier producer with six producing mines in Argentina, Australia, Bolivia, Mexico and USA and two exploration properties. Currently they produce roughly 350koz. of gold and 16.0Moz. of silver per year. They have approximately 5.1Moz. of gold and 400Moz. of silver in the reserves and resources category of which 4.1Moz. of gold and 350Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$1442.85M which is a fall of roughly 10% over the last ten months. As of 09/04/2017 they have ~$285M debt and ~$250.04M cash. They have 181M shares outstanding and trade on the New York Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 09/04/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $1,608.00M $1,442.85M 09/04/2017 $-165.16M
Total Assets: $1,394.65M $1,394.65M 09/04/2017 $0.00M
Total Liabilities: $617.14M $617.14M 09/04/2017 $0.00M
Current Assets: $481.85M $481.85M 09/04/2017 $0.00M
Current Liabilities: $116.66M $116.66M 09/04/2017 $0.00M
Total Debt: $284.78M $284.78M 09/04/2017 $0.00M
Cash: $250.04M $250.04M 09/04/2017 $0.00M
Enterprise Value: $1,642.74M $1,477.59M 10/27/2016 $-165.16M
Cash Flow: $29.91M $1.98M never $-27.93M
Cash Flow Multiple: 53.75 727.06 never 673.30
Net Debt to
Cash Flow Ratio:
1.16 17.51 never 16.34
Finance within 1 year: 09/04/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 09/04/2017 0.00%
Misc 09/04/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 181,440,000 181,440,000 09/04/2017 0
Shares (FD): 181,490,000 181,490,000 09/04/2017 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a n/a 09/04/2017 n/a
Production (Gold Eq Oz.): (guess) 
564,021
(guess) 
556,294
09/04/2017 -7,727
Production (Silver Eq Oz.): (guess) 
42,165,639
(guess) 
43,145,669
09/04/2017 980,030
Initial CapEx (Outstanding): n/a n/a 09/04/2017 n/a
Funding Option: n/a n/a 09/04/2017 n/a
Documentation: none PRODUCER 09/04/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 09/04/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 2.40M 2.40M 09/04/2017 0.00M
Measured & Indicated: 4.10M 4.10M 09/04/2017 0.00M
Inferred: 1.00M 1.00M 09/04/2017 0.00M
Reserves & Resources: 5.10M 5.10M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 2.11M 2.11M 09/04/2017 0.00M
Measured & Indicated: 3.31M 3.31M 09/04/2017 0.00M
Inferred: 0.44M 0.44M 09/04/2017 0.00M
Reserves & Resources: 3.75M 3.75M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
350,000oz.
(guess) 
350,000oz.
09/04/2017 0oz.
Cash Cost: $850 $850 09/04/2017 $0.00
Extra Operating Cost: $400 $400 09/04/2017 $0.00
Average Grade: 5.00 g/t 5.00 g/t 09/04/2017 n/a
Recovery Rate: (CG)  88.00% (CG)  88.00% 09/04/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 4.00M 4.00M 09/04/2017 0.00M
Annual Production: 350,000oz. 350,000oz. 09/04/2017 0oz.
Cash Cost: $900 $900 09/04/2017 $0
Extra Operating Cost: $350 $350 09/04/2017 $0
SILVER 09/04/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 175.00M 175.00M 09/04/2017 0.00M
Measured & Indicated: 350.00M 350.00M 09/04/2017 0.00M
Inferred: 50.00M 50.00M 09/04/2017 0.00M
Reserves & Resources: 400.00M 400.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 148.75M 148.75M 09/04/2017 0.00M
Measured & Indicated: 267.75M 267.75M 09/04/2017 0.00M
Inferred: 21.25M 21.25M 09/04/2017 0.00M
Reserves & Resources: 289.00M 289.00M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
16,000,000oz.
(guess) 
16,000,000oz.
09/04/2017 0oz.
Cash Cost: $12 $12 09/04/2017 $0.00
Extra Operating Cost: $5 $5 09/04/2017 $0.00
Average Grade: 75.00 g/t 75.00 g/t 09/04/2017 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 09/04/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 300.00M 300.00M 09/04/2017 0.00M
Annual Production: 16,000,000oz. 16,000,000oz. 09/04/2017 0oz.
Cash Cost: $12 $12 09/04/2017 $0
Extra Operating Cost: $6 $6 09/04/2017 $0

Property

Last Analysis Data  (09/04/2017)
Stage Location Name Owned Type Au Ag Cu
Production Gobernador Gregores, Argentina Martha 100% n/a
Production Nsw, Australia Endeavor 100% n/a
Production Bolivia San Bartolome 100% n/a
Production Mexico Palmarejo 100% n/a
Production Juneau, Al, USA Kensington 100% n/a
Production Nevada, USA Rochester 100% n/a
Exploration Argentina Joaquin 51% n/a
Exploration Durango, Mexico La Preciosa 100% n/a
Current Data
Stage Location Name Owned Type Au Ag Cu
Production Gobernador Gregores, Argentina Martha 100% n/a
Production Nsw, Australia Endeavor 100% n/a
Production Bolivia San Bartolome 100% n/a
Production Mexico Palmarejo 100% n/a
Production Juneau, Al, USA Kensington 100% n/a
Production Nevada, USA Rochester 100% n/a
Exploration Argentina Joaquin 51% n/a
Exploration Durango, Mexico La Preciosa 100% n/a

Profitability (by resource)

Proven &
Probable
09/04/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 50.62% 51.54% n/a 0.92%
Percentage Silver: 49.38% 48.46% n/a -0.92%
Total (Gold Eq. Oz.): 4.74M 4.66M n/a -0.08M
Total (Silver Eq. Oz.): 354.42M 361.14M n/a 6.72M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 4.10M 4.03M n/a -0.07M
Silver Eq. Oz.: 306.64M 312.55M n/a 5.91M
Maximum Profit (Gold): $123.74M $45.09M n/a $-78.65M
Maximum Profit (Silver): $87.47M $-51.02M n/a $-138.49M
Total Maximum Profit: $211.21M $-5.93M n/a $-217.14M
Max Profit / Current MCap: 0.131 n/a n/a -0.135
Max Profit Per Share (Gold): $0.68 $0.25 n/a $-0.43
Max Profit Per Share (Silver): $0.48 $-0.28 n/a $-0.76
Total Max Profit Per Share: $1.16 $-0.03 n/a $-1.20
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $392.03 $358.04 n/a $-33.99
FD Mkt. Cap / Silver Eq.: $5.24 $4.62 n/a $-0.63
FD Mkt. Cap / Per Metal
as % Spot Price:
29.39% 27.96% n/a -1.43%
Measured &
Indicated
09/04/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 46.69% 47.60% n/a 0.91%
Percentage Silver: 53.31% 52.40% n/a -0.91%
Total (Gold Eq. Oz.): 8.78M 8.61M n/a -0.17M
Total (Silver Eq. Oz.): 656.51M 667.99M n/a 11.48M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 6.89M 6.76M n/a -0.13M
Silver Eq. Oz.: 515.11M 524.38M n/a 9.26M
Maximum Profit (Gold): $193.86M $70.64M n/a $-123.22M
Maximum Profit (Silver): $157.44M $-91.84M n/a $-249.28M
Total Maximum Profit: $351.30M $-21.20M n/a $-372.49M
Max Profit / Current MCap: 0.218 n/a n/a -0.233
Max Profit Per Share (Gold): $1.07 $0.39 n/a $-0.68
Max Profit Per Share (Silver): $0.87 $-0.51 n/a $-1.37
Total Max Profit Per Share: $1.94 $-0.12 n/a $-2.05
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $233.37 $213.41 n/a $-19.96
FD Mkt. Cap / Silver Eq.: $3.12 $2.75 n/a $-0.37
FD Mkt. Cap / Per Metal
as % Spot Price:
17.50% 16.67% n/a -0.83%

Reserves &
Resources
09/04/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 48.80% 49.72% n/a 0.92%
Percentage Silver: 51.20% 50.28% n/a -0.92%
Total (Gold Eq. Oz.): 10.45M 10.26M n/a -0.19M
Total (Silver Eq. Oz.): 781.27M 795.55M n/a 14.28M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 7.61M 7.47M n/a -0.14M
Silver Eq. Oz.: 569.26M 579.75M n/a 10.50M
Maximum Profit (Gold): $219.64M $80.04M n/a $-139.61M
Maximum Profit (Silver): $169.93M $-99.13M n/a $-269.06M
Total Maximum Profit: $389.57M $-19.09M n/a $-408.66M
Max Profit / Current MCap: 0.242 n/a n/a -0.256
Max Profit Per Share (Gold): $1.21 $0.44 n/a $-0.77
Max Profit Per Share (Silver): $0.94 $-0.55 n/a $-1.48
Total Max Profit Per Share: $2.15 $-0.11 n/a $-2.25
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $211.17 $193.02 n/a $-18.15
FD Mkt. Cap / Silver Eq.: $2.82 $2.49 n/a $-0.34
FD Mkt. Cap / Per Metal
as % Spot Price:
15.83% 15.07% n/a -0.76%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.