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 ~$1096.46M which is a fall of roughly 1% over the last days. As of 08/18/2019 they have ~$370M debt and ~$38M cash. They have 222M 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 08/18/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $1,103.15M $1,096.46M 08/18/2019 $-6.69M
Total Assets: $1,600.00M $1,600.00M 08/18/2019 $0.00M
Total Liabilities: $620.00M $620.00M 08/18/2019 $0.00M
Current Assets: $220.00M $220.00M 08/18/2019 $0.00M
Current Liabilities: $210.00M $210.00M 08/18/2019 $0.00M
Total Debt: $370.00M $370.00M 08/18/2019 $0.00M
Cash: $38.00M $38.00M 08/18/2019 $0.00M
Enterprise Value: $1,435.15M $1,428.46M 04/07/2015 $-6.69M
Cash Flow: $69.17M $66.02M never $-3.15M
Cash Flow Multiple: 15.95 16.61 never 0.66
Net Debt to
Cash Flow Ratio:		 4.80 5.03 never 0.23
Finance within 1 year: 08/18/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/18/2019 0.00%
Misc 08/18/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 221,858,000 221,858,000 08/18/2019 0
Shares (FD): 222,858,000 222,858,000 08/18/2019 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 08/18/2019 n/a
Production (Gold Eq Oz.): (guess) 
485,405		 (guess) 
486,122		 08/18/2019 717
Production (Silver Eq Oz.): (guess) 
43,018,161		 (guess) 
42,854,668		 08/18/2019 -163,492
Initial CapEx (Outstanding): n/a n/a 08/18/2019 n/a
Funding Option: n/a n/a 08/18/2019 n/a
Documentation: none PRODUCER 08/18/2019 n/a
Value Adjustment: 20% 20% never 0%

Resource Data

GOLD 08/18/2019
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 08/18/2019 0.00M
Measured & Indicated: 4.00M 4.00M 08/18/2019 0.00M
Inferred: 1.00M 1.00M 08/18/2019 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 08/18/2019 0.00M
Measured & Indicated: 3.34M 3.34M 08/18/2019 0.00M
Inferred: 0.44M 0.44M 08/18/2019 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.		 08/18/2019 0oz.
Cash Cost: $850 $850 08/18/2019 $0.00
Extra Operating Cost: $400 $400 08/18/2019 $0.00
Average Grade: 5.00 g/t 5.00 g/t 08/18/2019 n/a
Recovery Rate: (CG)  88.00% (CG)  88.00% 08/18/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: 4.00M 4.00M 08/18/2019 0.00M
Annual Production: 350,000oz. 350,000oz. 08/18/2019 0oz.
Cash Cost: $850 $850 08/18/2019 $0
Extra Operating Cost: $400 $400 08/18/2019 $0
SILVER 08/18/2019
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 08/18/2019 0.00M
Measured & Indicated: 350.00M 350.00M 08/18/2019 0.00M
Inferred: 50.00M 50.00M 08/18/2019 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 08/18/2019 0.00M
Measured & Indicated: 266.90M 266.90M 08/18/2019 0.00M
Inferred: 21.25M 21.25M 08/18/2019 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.		 08/18/2019 0oz.
Cash Cost: $11 $11 08/18/2019 $0.00
Extra Operating Cost: $6 $6 08/18/2019 $0.00
Average Grade: 75.00 g/t 75.00 g/t 08/18/2019 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 08/18/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: 300.00M 300.00M 08/18/2019 0.00M
Annual Production: 16,000,000oz. 16,000,000oz. 08/18/2019 0oz.
Cash Cost: $12 $12 08/18/2019 $0
Extra Operating Cost: $6 $6 08/18/2019 $0

Property

Last Analysis Data  (08/18/2019)
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  
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		 08/18/2019
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 61.00% 60.87% n/a -0.13%
Percentage Silver: 39.00% 39.13% n/a 0.13%
Total (Gold Eq. Oz.): 4.92M 4.93M n/a 0.01M
Total (Silver Eq. Oz.): 435.87M 434.47M n/a -1.40M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.27M 4.28M n/a 0.01M
Silver Eq. Oz.: 378.47M 377.23M n/a -1.23M
Maximum Profit (Gold): $582.79M $557.28M n/a $-25.50M
Maximum Profit (Silver): $69.19M $64.33M n/a $-4.86M
Total Maximum Profit: $651.97M $621.61M n/a $-30.36M
Max Profit / Current MCap: 0.591 0.567 n/a -0.024
Max Profit Per Share (Gold): $2.62 $2.50 n/a $-0.11
Max Profit Per Share (Silver): $0.31 $0.29 n/a $-0.02
Total Max Profit Per Share: $2.93 $2.79 n/a $-0.14
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $258.32 $256.23 n/a $-2.08
FD Mkt. Cap / Silver Eq.: $2.91 $2.91 n/a $-0.01
FD Mkt. Cap / Per Metal
as % Spot Price:		 17.08% 17.07% n/a -0.01%
Measured &
Indicated		 08/18/2019
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 50.32% 50.19% n/a -0.13%
Percentage Silver: 49.68% 49.81% n/a 0.13%
Total (Gold Eq. Oz.): 7.95M 7.97M n/a 0.02M
Total (Silver Eq. Oz.): 704.49M 702.62M n/a -1.87M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 6.36M 6.37M n/a 0.02M
Silver Eq. Oz.: 563.26M 561.69M n/a -1.56M
Maximum Profit (Gold): $738.19M $705.89M n/a $-32.30M
Maximum Profit (Silver): $127.79M $118.82M n/a $-8.97M
Total Maximum Profit: $865.99M $824.72M n/a $-41.27M
Max Profit / Current MCap: 0.785 0.752 n/a -0.033
Max Profit Per Share (Gold): $3.31 $3.17 n/a $-0.14
Max Profit Per Share (Silver): $0.57 $0.53 n/a $-0.04
Total Max Profit Per Share: $3.89 $3.70 n/a $-0.19
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $173.57 $172.09 n/a $-1.48
FD Mkt. Cap / Silver Eq.: $1.96 $1.95 n/a $-0.01
FD Mkt. Cap / Per Metal
as % Spot Price:		 11.47% 11.46% n/a -0.01%

Reserves &
Resources		 08/18/2019
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 52.56% 52.43% n/a -0.13%
Percentage Silver: 47.44% 47.57% n/a 0.13%
Total (Gold Eq. Oz.): 9.51M 9.54M n/a 0.02M
Total (Silver Eq. Oz.): 843.12M 840.78M n/a -2.34M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 7.04M 7.05M n/a 0.02M
Silver Eq. Oz.: 623.50M 621.73M n/a -1.77M
Maximum Profit (Gold): $835.33M $798.77M n/a $-36.55M
Maximum Profit (Silver): $137.97M $128.28M n/a $-9.68M
Total Maximum Profit: $973.29M $927.06M n/a $-46.24M
Max Profit / Current MCap: 0.882 0.845 n/a -0.037
Max Profit Per Share (Gold): $3.75 $3.58 n/a $-0.16
Max Profit Per Share (Silver): $0.62 $0.58 n/a $-0.04
Total Max Profit Per Share: $4.37 $4.16 n/a $-0.21
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $156.80 $155.47 n/a $-1.33
FD Mkt. Cap / Silver Eq.: $1.77 $1.76 n/a $-0.01
FD Mkt. Cap / Per Metal
as % Spot Price:		 10.36% 10.36% n/a -0.01%

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.