Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Coeur Mining Inc

www: www.coeur.com   email: investors@coeur.com
Category: Mid-tier Producer
Rating & Risk: Login to view
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 four producing mines in Mexico and USA, one mine in development in USA and one exploration property. Currently they produce roughly 300koz. of gold and 10.0Moz. of silver per year. They have approximately 8Moz. of gold and 405Moz. of silver in the reserves and resources category of which 6Moz. of gold and 320Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$1580.64M which is a rise of roughly 31% over the last twelve months. As of 05/10/2023 they have ~$494M debt and ~$67M cash. They have 354M 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 05/03/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $1,206.84M $1,580.64M 05/03/2023 $373.80M
Total Assets: $1,300.00M $1,300.00M 05/03/2023 $0.00M
Total Liabilities: $660.00M $660.00M 05/03/2023 $0.00M
Current Assets: $205.00M $205.00M 05/03/2023 $0.00M
Current Liabilities: $138.00M $138.00M 05/03/2023 $0.00M
Total Debt: $515.00M $494.00M 05/10/2023 $-21.00M
Cash: $61.00M $67.00M 05/10/2023 $6.00M
Enterprise Value: $1,660.84M $2,007.64M 08/14/2033 $346.80M
Cash Flow: $109.28M $197.46M never $88.18M
Cash Flow Multiple: 11.04 8.00 never -3.04
Net Debt to
Cash Flow Ratio:		 4.15 2.16 never -1.99
Finance within 1 year: 05/03/2023 n/a
Misc 05/03/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 354,000,000 354,000,000 05/03/2023 0
Shares (FD): 356,000,000 356,000,000 05/03/2023 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Silver never n/a
Production ETA: n/a n/a 05/03/2023 n/a
Production (Gold Eq Oz.): (guess) 
477,677		 (guess) 
418,714		 05/10/2023 -58,963
Production (Silver Eq Oz.): (guess) 
38,164,976		 (guess) 
35,270,863		 05/10/2023 -2,894,113
Initial CapEx (Outstanding): n/a n/a 05/03/2023 n/a
Funding Option: n/a n/a 05/03/2023 n/a
Documentation: none PRODUCER 03/23/2024 n/a
Future MCap Modifier: 0.25
Producer: Quality
 0.25
Producer: Quality
 04/24/2023 0
Cash Flow Multiplier: 10 10 04/13/2023 0.00

Resource Data

GOLD 05/03/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 3.40M 3.40M 05/03/2023 0.00M
Measured & Indicated: 6.00M 6.00M 05/03/2023 0.00M
Inferred: 2.00M 2.00M 05/03/2023 0.00M
Reserves & Resources: 8.00M 8.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 2.99M 2.99M 05/03/2023 0.00M
Measured & Indicated: 4.82M 4.82M 05/03/2023 0.00M
Inferred: 0.88M 0.88M 05/03/2023 0.00M
Reserves & Resources: 5.70M 5.70M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
340,000oz.		 (guess) 
300,000oz.		 05/10/2023 -40,000oz.
Cash Cost: $1,200 $1,300 05/10/2023 $100.00
Extra Operating Cost: $600 $600 05/03/2023 $0.00
G
R
A
D
E		 Underground (Avg): 5.00 g/t 8.00 g/t 03/23/2024 3.00 g/t
Open Pit (Avg): n/a 0.30 g/t 03/23/2024 0.30 g/t
Recovery Rate: (CG)  88.00% (CG)  88.00% 03/23/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 6.00M 6.00M 05/03/2023 0.00M
Annual Production: 370,000oz. 370,000oz. 05/03/2023 0oz.
Cash Cost: $1,100 $1,300 05/10/2023 $200
Extra Operating Cost: $500 $500 05/03/2023 $0
SILVER 05/03/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 245.00M 245.00M 05/03/2023 0.00M
Measured & Indicated: 320.00M 320.00M 05/03/2023 0.00M
Inferred: 85.00M 85.00M 05/03/2023 0.00M
Reserves & Resources: 405.00M 405.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 208.25M 208.25M 05/03/2023 0.00M
Measured & Indicated: 259.25M 259.25M 05/03/2023 0.00M
Inferred: 36.13M 36.13M 05/03/2023 0.00M
Reserves & Resources: 295.38M 295.38M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
11,000,000oz.		 (guess) 
10,000,000oz.		 05/10/2023 -1,000,000oz.
Cash Cost: $14.00 $15.00 05/10/2023 $1.00
Extra Operating Cost: $8.00 $8.00 05/03/2023 $0.00
G
R
A
D
E		 Underground (Avg): 75.00 g/t 120.00 g/t 03/23/2024 45.00 g/t
Open Pit (Avg): n/a 60.00 g/t 03/23/2024 60.00 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 03/23/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 350.00M 350.00M 05/03/2023 0.00M
Annual Production: 16,000,000oz. 16,000,000oz. 05/03/2023 0oz.
Cash Cost: $15.00 $15.00 05/03/2023 $0.00
Extra Operating Cost: $8.00 $8.00 05/03/2023 $0.00

Property

Last Analysis Data  (05/03/2023)
Stage Name Owned Au Ag Cu Notes
Exp Silvertip 100% show
70 million oz and growing.
Prod Palmarejo 100% n/a
Prod Kensington 100% n/a
Prod Rochester 100% n/a
Prod Wharf 100% show
80,000 oz year production
Dev Sterling 100% show
700,000 oz deposit at 2.2 gpt
Total Land Package Size (ha): 48,500  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Silvertip 100% show
70 million oz and growing.
Prod Palmarejo 100% n/a
Prod Kensington 100% n/a
Prod Rochester 100% n/a
Prod Wharf 100% show
80,000 oz year production
Dev Sterling 100% show
700,000 oz deposit at 2.2 gpt
Total Land Package Size (ha): 48,500  

Profitability (by resource)

Proven &
Probable		 05/03/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 52.58% 53.90% n/a 1.32%
Percentage Silver: 47.42% 46.10% n/a -1.32%
Total (Gold Eq. Oz.): 6.47M 6.31M n/a -0.16M
Total (Silver Eq. Oz.): 516.65M 531.40M n/a 14.75M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 5.60M 5.46M n/a -0.13M
Silver Eq. Oz.: 447.30M 460.28M n/a 12.98M
Maximum Profit (Gold): $648.07M $1,442.74M n/a $794.68M
Maximum Profit (Silver): $674.73M $1,099.56M n/a $424.83M
Total Maximum Profit: $1,322.80M $2,542.30M n/a $1,219.51M
Max Profit / Current MCap: 1.096 1.608 n/a 0.512
Max Profit Per Share (Gold): $1.82 $4.05 n/a $2.23
Max Profit Per Share (Silver): $1.90 $3.09 n/a $1.19
Total Max Profit Per Share: $3.72 $7.14 n/a $3.43
Total Free Profit Per Share: $0.33 $2.70 n/a $2.38
FD MCap / Gold Eq.: $215.57 $289.27 n/a $73.71
FD MCap / Silver Eq.: $2.70 $3.43 n/a $0.74
FD MCap / Per Metal
as % Spot Price:		 10.69% 12.14% n/a 1.45%
Measured &
Indicated		 05/03/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 59.97% 61.23% n/a 1.26%
Percentage Silver: 40.03% 38.77% n/a -1.26%
Total (Gold Eq. Oz.): 10.01M 9.80M n/a -0.21M
Total (Silver Eq. Oz.): 799.38M 825.42M n/a 26.04M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 8.07M 7.90M n/a -0.17M
Silver Eq. Oz.: 644.55M 665.47M n/a 20.93M
Maximum Profit (Gold): $1,044.53M $2,325.36M n/a $1,280.83M
Maximum Profit (Silver): $839.97M $1,368.84M n/a $528.87M
Total Maximum Profit: $1,884.50M $3,694.20M n/a $1,809.70M
Max Profit / Current MCap: 1.562 2.337 n/a 0.776
Max Profit Per Share (Gold): $2.93 $6.53 n/a $3.60
Max Profit Per Share (Silver): $2.36 $3.85 n/a $1.49
Total Max Profit Per Share: $5.29 $10.38 n/a $5.08
Total Free Profit Per Share: $1.90 $5.94 n/a $4.03
FD MCap / Gold Eq.: $149.60 $200.08 n/a $50.48
FD MCap / Silver Eq.: $1.87 $2.38 n/a $0.50
FD MCap / Per Metal
as % Spot Price:		 7.42% 8.40% n/a 0.98%

Reserves &
Resources		 05/03/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 61.21% 62.46% n/a 1.25%
Percentage Silver: 38.79% 37.54% n/a -1.25%
Total (Gold Eq. Oz.): 13.07M 12.81M n/a -0.26M
Total (Silver Eq. Oz.): 1,044.18M 1,078.89M n/a 34.71M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 9.40M 9.21M n/a -0.19M
Silver Eq. Oz.: 750.98M 775.72M n/a 24.74M
Maximum Profit (Gold): $1,235.14M $2,749.70M n/a $1,514.56M
Maximum Profit (Silver): $957.02M $1,559.58M n/a $602.57M
Total Maximum Profit: $2,192.15M $4,309.28M n/a $2,117.12M
Max Profit / Current MCap: 1.816 2.726 n/a 0.910
Max Profit Per Share (Gold): $3.47 $7.72 n/a $4.25
Max Profit Per Share (Silver): $2.69 $4.38 n/a $1.69
Total Max Profit Per Share: $6.16 $12.10 n/a $5.95
Total Free Profit Per Share: $2.77 $7.66 n/a $4.90
FD MCap / Gold Eq.: $128.40 $171.64 n/a $43.25
FD MCap / Silver Eq.: $1.61 $2.04 n/a $0.43
FD MCap / Per Metal
as % Spot Price:		 6.37% 7.21% n/a 0.84%

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.     ×