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: Major
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
NYSE:CDE USD

Description

Coeur Mining Inc are a gold and silver focused major with four producing mines in Mexico and USA, one mine in development in USA and four exploration properties. Currently they produce roughly 410koz. of gold and 18.5Moz. of silver per year. They have approximately 9Moz. of gold and 550Moz. of silver in the reserves and resources category of which 7Moz. of gold and 450Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$8851.68M which is a rise of roughly 172% over the last six months. As of 02/28/2025 they have ~$590M debt and ~$77M cash. They have 639M 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 02/28/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $3,252.96M $8,851.68M 02/28/2025
MCap (OS): $3,205.56M $8,722.70M 02/28/2025
Total Assets: $1,300.00M $1,300.00M 02/28/2025
Total Liabilities: $660.00M $660.00M 02/28/2025
Current Assets: $205.00M $205.00M 02/28/2025
Current Liabilities: $138.00M $138.00M 02/28/2025
Total Debt: $590.00M $590.00M 02/28/2025
Cash: $55.00M $77.00M 07/21/2025
Debt (Net): $535.00M $513.00M
Enterprise Value: $3,787.96M $9,364.68M 10/03/2266
Cash Flow: $429.63M $840.55M never
Cash Flow Multiple: 7.57 10.53 never
Net Debt to
Cash Flow Ratio:		 1.25 0.61 never
Finance within 1 year: 02/28/2025
Misc 02/28/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 638,557,875 638,557,875 02/28/2025
Shares (FD): 648,000,000 648,000,000 02/28/2025
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Silver Mostly Silver never
Group: Producer Producer never
Production ETA: n/a n/a 02/28/2025
Production (Gold Eq Oz.): (guess) 
611,493		 (guess) 
623,660		 02/28/2025
Production (Silver Eq Oz.): (guess) 
56,144,021		 (guess) 
54,000,307		 02/28/2025
Development Phase: none Producer (Multiple Mines) 07/21/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 30
Producer: Elite Quality
 30
Producer: Elite Quality
 10/26/2024
Cash Flow Multiple: 20 20 01/18/2025

Resource Data

GOLD 02/28/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 3.60M 3.60M 02/28/2025
Measured & Indicated: 7.00M 7.00M 02/28/2025
Inferred: 2.00M 2.00M 02/28/2025
Reserves & Resources: 9.00M 9.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 3.17M 3.17M 02/28/2025
Measured & Indicated: 5.56M 5.56M 02/28/2025
Inferred: 0.88M 0.88M 02/28/2025
Reserves & Resources: 6.44M 6.44M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
410,000oz.		 (guess) 
410,000oz.		 02/28/2025
Cash Cost: $1,400 $1,350 05/07/2025
Extra Operating Cost: $650 $750 05/07/2025
Total: $2,050 $2,100 05/07/2025
Margin (Free Cash Flow): $814 (28%) $1,429 (40%)
MCap / Production (AuEq): $5,319.70 $14,193.12
EV / Production (AuEq): $6,194.61 $15,015.68
G
R
A
D
E		 Underground (Avg): 8.00 g/t 8.00 g/t 02/28/2025
Open Pit (Avg): n/a 0.30 g/t 03/23/2024
Recovery Rate: (CG)  88.00% (CG)  88.00% 07/21/2025
F
U
T
U
R
E		 Proven & Probable: 6.00M 6.00M 02/28/2025
Annual Production: 425,000oz. 425,000oz. 02/28/2025
Cash Cost: $1,400 $1,400 02/28/2025
Extra Operating Cost: $650 $750 05/07/2025
SILVER 02/28/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 270.00M 270.00M 02/28/2025
Measured & Indicated: 450.00M 450.00M 02/28/2025
Inferred: 100.00M 100.00M 02/28/2025
Reserves & Resources: 550.00M 550.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 229.50M 229.50M 02/28/2025
Measured & Indicated: 351.90M 351.90M 02/28/2025
Inferred: 42.50M 42.50M 02/28/2025
Reserves & Resources: 394.40M 394.40M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
18,500,000oz.		 (guess) 
18,500,000oz.		 02/28/2025
Cash Cost: $16.00 $14.00 05/07/2025
Extra Operating Cost: $10.00 $13.00 05/07/2025
Total: $26.00 $27.00 05/07/2025
Margin (Free Cash Flow): $5.19 (16.64%) $13.76 (33.76%)
MCap / Production (AgEq): $57.94 $163.92
EV / Production (AgEq): $67.47 $173.42
G
R
A
D
E		 Underground (Avg): 150.00 g/t 150.00 g/t 02/28/2025
Open Pit (Avg): n/a 60.00 g/t 03/23/2024
Recovery Rate: (CG)  85.00% (CG)  85.00% 07/21/2025
F
U
T
U
R
E		 Proven & Probable: 300.00M 300.00M 02/28/2025
Annual Production: 20,000,000oz. 20,000,000oz. 02/28/2025
Cash Cost: $18.00 $16.00 05/07/2025
Extra Operating Cost: $10.00 $13.00 05/07/2025

Property

Last Analysis Data  (02/28/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Silvertip
100 show
70 million oz and growing.

Size: 40,000 ha
Prod Palmarejo
100 n/a
Exp Cruz de Mayo
100 show
Early exploration.
Exp Huasabas
100 show
Early Exploration
Exp Las Chispas
100 show
100 million oz at 600 gpt

Growing in size.

Acquired from Silvercrest acquisition.
Prod Kensington
100 n/a
Prod Rochester
100 n/a
Prod Wharf
100 show
80,000 oz year production

Size: 3,000 ha
Dev Sterling
100 show
700,000 oz deposit at 2.2 gpt

Size: 5,500 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Silvertip
100 show
70 million oz and growing.

Size: 40,000 ha
Prod Palmarejo
100 n/a
Exp Cruz de Mayo
100 show
Early exploration.
Exp Huasabas
100 show
Early Exploration
Exp Las Chispas
100 show
100 million oz at 600 gpt

Growing in size.

Acquired from Silvercrest acquisition.
Prod Kensington
100 n/a
Prod Rochester
100 n/a
Prod Wharf
100 show
80,000 oz year production

Size: 3,000 ha
Dev Sterling
100 show
700,000 oz deposit at 2.2 gpt

Size: 5,500 ha

Profitability (by resource)

Proven &
Probable		 02/28/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 55.04% 53.59% n/a
Percentage Silver: 44.96% 46.41% n/a
Total (Gold Eq. Oz.): 6.54M 6.72M n/a
Total (Silver Eq. Oz.): 600.53M 581.71M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 5.67M 5.82M n/a
Silver Eq. Oz.: 520.37M 503.80M n/a
Maximum Profit (Gold): $2,577.80M $4,527.86M n/a
Maximum Profit (Silver): $1,191.11M $3,157.92M n/a
Total Maximum Profit: $3,768.91M $7,685.78M n/a
Max Profit / Current MCap: 1.159 0.868 n/a
Max Profit Per Share (Gold): $3.98 $6.99 n/a
Max Profit Per Share (Silver): $1.84 $4.87 n/a
Total Max Profit Per Share: $5.82 $11.86 n/a
Total Free Profit Per Share: $0.80 $0.00 n/a
FD MCap / Gold Eq.: $573.96 $1,521.29 n/a
FD MCap / Silver Eq.: $6.25 $17.57 n/a
FD MCap / Per Metal
as % Spot Price:		 20.04% 43.11% n/a
EV / Gold Eq.: $668.35 $1,609.46 n/a
EV / Silver Eq.: $7.28 $18.59 n/a
EV / Per Metal
as % Spot Price:		 23.34% 45.60% n/a
Measured &
Indicated		 02/28/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 58.82% 57.39% n/a
Percentage Silver: 41.18% 42.61% n/a
Total (Gold Eq. Oz.): 11.90M 12.20M n/a
Total (Silver Eq. Oz.): 1,092.70M 1,056.10M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 9.39M 9.63M n/a
Silver Eq. Oz.: 862.54M 833.46M n/a
Maximum Profit (Gold): $4,525.47M $7,948.92M n/a
Maximum Profit (Silver): $1,826.36M $4,842.14M n/a
Total Maximum Profit: $6,351.83M $12,791.06M n/a
Max Profit / Current MCap: 1.953 1.445 n/a
Max Profit Per Share (Gold): $6.98 $12.27 n/a
Max Profit Per Share (Silver): $2.82 $7.47 n/a
Total Max Profit Per Share: $9.80 $19.74 n/a
Total Free Profit Per Share: $4.78 $6.08 n/a
FD MCap / Gold Eq.: $346.27 $919.58 n/a
FD MCap / Silver Eq.: $3.77 $10.62 n/a
FD MCap / Per Metal
as % Spot Price:		 12.09% 26.06% n/a
EV / Gold Eq.: $403.22 $972.88 n/a
EV / Silver Eq.: $4.39 $11.24 n/a
EV / Per Metal
as % Spot Price:		 14.08% 27.57% n/a

Reserves &
Resources		 02/28/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 60.04% 58.62% n/a
Percentage Silver: 39.96% 41.38% n/a
Total (Gold Eq. Oz.): 14.99M 15.35M n/a
Total (Silver Eq. Oz.): 1,376.33M 1,329.28M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 10.74M 11.00M n/a
Silver Eq. Oz.: 985.83M 952.15M n/a
Maximum Profit (Gold): $5,241.53M $9,206.66M n/a
Maximum Profit (Silver): $2,046.94M $5,426.94M n/a
Total Maximum Profit: $7,288.47M $14,633.60M n/a
Max Profit / Current MCap: 2.241 1.653 n/a
Max Profit Per Share (Gold): $8.09 $14.21 n/a
Max Profit Per Share (Silver): $3.16 $8.37 n/a
Total Max Profit Per Share: $11.25 $22.58 n/a
Total Free Profit Per Share: $6.23 $8.92 n/a
FD MCap / Gold Eq.: $302.96 $804.95 n/a
FD MCap / Silver Eq.: $3.30 $9.30 n/a
FD MCap / Per Metal
as % Spot Price:		 10.58% 22.81% n/a
EV / Gold Eq.: $352.79 $851.60 n/a
EV / Silver Eq.: $3.84 $9.84 n/a
EV / Per Metal
as % Spot Price:		 12.32% 24.13% n/a

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.     ×