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, one mine in development in USA and exploration properties. Currently they produce roughly 350koz. of gold and 12.0Moz. of silver per year. They have approximately 5Moz. of gold and 400Moz. of silver in the reserves and resources category of which 4Moz. of gold and 350Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$581M which is a fall of roughly 47% over the last seven months. As of 10/13/2018 they have ~$420M debt and ~$123M cash. They have 199M 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 10/13/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $1,088.00M $581.00M 10/13/2018 $-507.00M
Total Assets: $1,600.00M $1,600.00M 10/13/2018 $0.00M
Total Liabilities: $676.00M $676.00M 10/13/2018 $0.00M
Current Assets: $313.00M $313.00M 10/13/2018 $0.00M
Current Liabilities: $140.00M $140.00M 10/13/2018 $0.00M
Total Debt: $420.00M $420.00M 10/13/2018 $0.00M
Cash: $123.00M $123.00M 10/13/2018 $0.00M
Enterprise Value: $1,385.00M $878.00M 10/27/1997 $-507.00M
Cash Flow: $13.01M $29.46M never $16.45M
Cash Flow Multiple: 83.63 19.72 never -63.91
Net Debt to
Cash Flow Ratio:		 22.83 10.08 never -12.75
Finance within 1 year: 10/13/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 10/13/2018 0.00%
Misc 10/13/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 199,000,000 199,000,000 10/13/2018 0
Shares (FD): 200,000,000 200,000,000 10/13/2018 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Silver Mostly Gold never n/a
Production ETA: n/a n/a 10/13/2018 n/a
Production (Gold Eq Oz.): (guess) 
493,704		 (guess) 
486,062		 10/13/2018 -7,642
Production (Silver Eq Oz.): (guess) 
41,226,680		 (guess) 
42,868,222		 10/13/2018 1,641,542
Initial CapEx (Outstanding): n/a n/a 10/13/2018 n/a
Funding Option: n/a n/a 10/13/2018 n/a
Documentation: none PRODUCER 12/03/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 10/13/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 3.00M 3.00M 10/13/2018 0.00M
Measured & Indicated: 4.00M 4.00M 10/13/2018 0.00M
Inferred: 1.00M 1.00M 10/13/2018 0.00M
Reserves & Resources: 5.00M 5.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 2.64M 2.64M 10/13/2018 0.00M
Measured & Indicated: 3.34M 3.34M 10/13/2018 0.00M
Inferred: 0.44M 0.44M 10/13/2018 0.00M
Reserves & Resources: 3.78M 3.78M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
350,000oz.		 (guess) 
350,000oz.		 10/13/2018 0oz.
Cash Cost: $800 $800 10/13/2018 $0.00
Extra Operating Cost: $350 $350 10/13/2018 $0.00
Average Grade: 5.00 g/t 5.00 g/t 10/13/2018 n/a
Recovery Rate: (CG)  88.00% (CG)  88.00% 12/03/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: 4.00M 4.00M 10/13/2018 0.00M
Annual Production: 350,000oz. 350,000oz. 10/13/2018 0oz.
Cash Cost: $900 $900 10/13/2018 $0
Extra Operating Cost: $350 $350 10/13/2018 $0
SILVER 10/13/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 170.00M 170.00M 10/13/2018 0.00M
Measured & Indicated: 350.00M 350.00M 10/13/2018 0.00M
Inferred: 50.00M 50.00M 10/13/2018 0.00M
Reserves & Resources: 400.00M 400.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 144.50M 144.50M 10/13/2018 0.00M
Measured & Indicated: 266.90M 266.90M 10/13/2018 0.00M
Inferred: 21.25M 21.25M 10/13/2018 0.00M
Reserves & Resources: 288.15M 288.15M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
12,000,000oz.		 (guess) 
12,000,000oz.		 10/13/2018 0oz.
Cash Cost: $10 $10 10/13/2018 $0.00
Extra Operating Cost: $5 $5 10/13/2018 $0.00
Average Grade: 75.00 g/t 75.00 g/t 10/13/2018 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 12/03/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: 300.00M 300.00M 10/13/2018 0.00M
Annual Production: 16,000,000oz. 16,000,000oz. 10/13/2018 0oz.
Cash Cost: $12 $12 10/13/2018 $0
Extra Operating Cost: $6 $6 10/13/2018 $0

Property

Last Analysis Data  (10/13/2018)
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 Size (Ha) Type Au Ag Cu Notes
Production Gobernador Gregores, Argentina Martha 100% n/a n/a n/a
Production Nsw, Australia Endeavor 100% n/a n/a n/a
Production Bolivia San Bartolome 100% n/a n/a n/a
Production Mexico Palmarejo 100% n/a n/a n/a
Production Juneau, Al, USA Kensington 100% n/a n/a n/a
Production Nevada, USA Rochester 100% n/a n/a n/a
Development Nevada, USA Sterling 100% (guess) 5,500 Both show
700,000 oz deposit at 2.2 gpt
Exploration Argentina Joaquin 51% n/a n/a n/a
Exploration Nunavut, Canada Eric Lake 100% (guess) n/a n/a n/a
Exploration Nunavut, Canada Kiyuk Lake 100% 59,000 Open Pit show
Early exploration, but looks like a mine.
Exploration Nunavut, Canada Noomut 100% (guess) n/a n/a n/a
Exploration Durango, Mexico La Preciosa 100% n/a n/a n/a
Exploration Alaska, USA Hiltop 100% (guess) n/a n/a show
Early exploration.
Exploration Alaska, USA Richardson 100% (guess) 5,000 n/a show
Early exploration
Total Land Package Size (ha): 69,500  

Profitability (by resource)

Proven &
Probable		 10/13/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 59.57% 60.88% n/a 1.31%
Percentage Silver: 40.43% 39.12% n/a -1.31%
Total (Gold Eq. Oz.): 5.04M 4.93M n/a -0.11M
Total (Silver Eq. Oz.): 420.51M 434.58M n/a 14.07M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.37M 4.28M n/a -0.09M
Silver Eq. Oz.: 364.95M 377.33M n/a 12.38M
Maximum Profit (Gold): $124.74M $249.48M n/a $124.74M
Maximum Profit (Silver): $-42.48M $-43.49M n/a $-1.01M
Total Maximum Profit: $82.26M $205.99M n/a $123.73M
Max Profit / Current MCap: 0.076 0.355 n/a 0.279
Max Profit Per Share (Gold): $0.62 $1.25 n/a $0.62
Max Profit Per Share (Silver): $-0.21 $-0.22 n/a $-0.01
Total Max Profit Per Share: $0.41 $1.03 n/a $0.62
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $248.95 $135.80 n/a $-113.15
FD Mkt. Cap / Silver Eq.: $2.98 $1.54 n/a $-1.44
FD Mkt. Cap / Per Metal
as % Spot Price:		 20.45% 10.57% n/a -9.88%
Measured &
Indicated		 10/13/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 48.83% 50.20% n/a 1.37%
Percentage Silver: 51.17% 49.80% n/a -1.37%
Total (Gold Eq. Oz.): 8.19M 7.97M n/a -0.22M
Total (Silver Eq. Oz.): 684.02M 702.78M n/a 18.76M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 6.54M 6.37M n/a -0.17M
Silver Eq. Oz.: 546.14M 561.82M n/a 15.68M
Maximum Profit (Gold): $158.00M $316.01M n/a $158.00M
Maximum Profit (Silver): $-78.47M $-80.34M n/a $-1.87M
Total Maximum Profit: $79.54M $235.67M n/a $156.14M
Max Profit / Current MCap: 0.073 0.406 n/a 0.333
Max Profit Per Share (Gold): $0.79 $1.58 n/a $0.79
Max Profit Per Share (Silver): $-0.39 $-0.40 n/a $-0.01
Total Max Profit Per Share: $0.40 $1.18 n/a $0.78
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $166.36 $91.21 n/a $-75.15
FD Mkt. Cap / Silver Eq.: $1.99 $1.03 n/a $-0.96
FD Mkt. Cap / Per Metal
as % Spot Price:		 13.66% 7.10% n/a -6.57%

Reserves &
Resources		 10/13/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 51.07% 52.44% n/a 1.37%
Percentage Silver: 48.93% 47.56% n/a -1.37%
Total (Gold Eq. Oz.): 9.79M 9.54M n/a -0.25M
Total (Silver Eq. Oz.): 817.52M 840.97M n/a 23.45M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 7.23M 7.05M n/a -0.18M
Silver Eq. Oz.: 604.13M 621.88M n/a 17.75M
Maximum Profit (Gold): $178.79M $357.59M n/a $178.79M
Maximum Profit (Silver): $-84.72M $-86.73M n/a $-2.02M
Total Maximum Profit: $94.08M $270.85M n/a $176.78M
Max Profit / Current MCap: 0.086 0.466 n/a 0.380
Max Profit Per Share (Gold): $0.89 $1.79 n/a $0.89
Max Profit Per Share (Silver): $-0.42 $-0.43 n/a $-0.01
Total Max Profit Per Share: $0.47 $1.35 n/a $0.88
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $150.39 $82.40 n/a $-67.99
FD Mkt. Cap / Silver Eq.: $1.80 $0.93 n/a $-0.87
FD Mkt. Cap / Per Metal
as % Spot Price:		 12.35% 6.41% n/a -5.94%

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.