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

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 five producing mines in Argentina, Australia, Mexico and USA, one mine in development in USA and exploration properties. Currently they produce roughly 350koz. of gold and 11.0Moz. of silver per year. They have approximately 9Moz. of gold and 500Moz. of silver in the reserves and resources category of which 6Moz. of gold and 400Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$1499.4M which is a fall of roughly 30% over the last six months. As of 05/04/2021 they have ~$412M debt and ~$154M cash. They have 244M 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 05/04/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $2,146.20M $1,499.40M 05/04/2021 $-646.80M
Total Assets: $1,349.00M $1,349.00M 05/04/2021 $0.00M
Total Liabilities: $660.00M $660.00M 05/04/2021 $0.00M
Current Assets: $220.00M $220.00M 05/04/2021 $0.00M
Current Liabilities: $138.00M $138.00M 05/04/2021 $0.00M
Total Debt: $412.00M $412.00M 05/04/2021 $0.00M
Cash: $154.00M $154.00M 05/04/2021 $0.00M
Enterprise Value: $2,404.20M $1,757.40M 09/09/2025 $-646.80M
Cash Flow: $150.28M $126.04M never $-24.23M
Cash Flow Multiple: 14.28 11.90 never -2.39
Net Debt to
Cash Flow Ratio:
1.72 2.05 never 0.33
Finance within 1 year: 05/04/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 05/04/2021 0.00%
Misc 05/04/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 243,537,000 243,537,000 05/04/2021 0
Shares (FD): 245,000,000 245,000,000 05/04/2021 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 05/04/2021 n/a
Production (Gold Eq Oz.): (guess) 
513,707
(guess) 
495,357
05/04/2021 -18,351
Production (Silver Eq Oz.): (guess) 
34,517,567
(guess) 
37,486,567
05/04/2021 2,969,000
Initial CapEx (Outstanding): n/a n/a 05/04/2021 n/a
Funding Option: n/a n/a 05/04/2021 n/a
Documentation: none PRODUCER 05/04/2021 n/a
Value Adjustment: 20% 20% never 0%

Resource Data

GOLD 05/04/2021
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 05/04/2021 0.00M
Measured & Indicated: 6.00M 6.00M 05/04/2021 0.00M
Inferred: 3.00M 3.00M 05/04/2021 0.00M
Reserves & Resources: 9.00M 9.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 2.64M 2.64M 05/04/2021 0.00M
Measured & Indicated: 4.75M 4.75M 05/04/2021 0.00M
Inferred: 1.32M 1.32M 05/04/2021 0.00M
Reserves & Resources: 6.07M 6.07M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
350,000oz.
(guess) 
350,000oz.
05/04/2021 0oz.
Cash Cost: $950 $950 05/04/2021 $0.00
Extra Operating Cost: $450 $450 05/04/2021 $0.00
Average Grade: 5.00 g/t 5.00 g/t 05/04/2021 n/a
Recovery Rate: (CG)  88.00% (CG)  88.00% 05/04/2021 0.00%
F
U
T
U
R
E
Proven & Probable: 5.00M 5.00M 05/04/2021 0.00M
Annual Production: 400,000oz. 400,000oz. 05/04/2021 0oz.
Cash Cost: $950 $950 05/04/2021 $0
Extra Operating Cost: $450 $450 05/04/2021 $0
SILVER 05/04/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 250.00M 250.00M 05/04/2021 0.00M
Measured & Indicated: 400.00M 400.00M 05/04/2021 0.00M
Inferred: 100.00M 100.00M 05/04/2021 0.00M
Reserves & Resources: 500.00M 500.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 212.50M 212.50M 05/04/2021 0.00M
Measured & Indicated: 314.50M 314.50M 05/04/2021 0.00M
Inferred: 42.50M 42.50M 05/04/2021 0.00M
Reserves & Resources: 357.00M 357.00M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
11,000,000oz.
(guess) 
11,000,000oz.
05/04/2021 0oz.
Cash Cost: $13.00 $13.00 05/04/2021 $0.00
Extra Operating Cost: $6.00 $6.00 05/04/2021 $0.00
Average Grade: 75.00 g/t 75.00 g/t 05/04/2021 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 05/04/2021 0.00%
F
U
T
U
R
E
Proven & Probable: 400.00M 400.00M 05/04/2021 0.00M
Annual Production: 18,000,000oz. 18,000,000oz. 05/04/2021 0oz.
Cash Cost: $13.00 $13.00 05/04/2021 $0.00
Extra Operating Cost: $6.50 $6.50 05/04/2021 $0.00

Property

Last Analysis Data  (05/04/2021)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Gobernador Gregores, Argentina Martha 100% n/a n/a n/a
Exploration Argentina Joaquin 51% 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
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
Production Mexico Palmarejo 100% n/a n/a n/a
Exploration Durango, Mexico La Preciosa 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 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
Exploration Argentina Joaquin 51% n/a n/a n/a
Production Nsw, Australia Endeavor 100% 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
Production Mexico Palmarejo 100% n/a n/a n/a
Exploration Durango, Mexico La Preciosa 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 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
05/04/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 44.64% 47.59% n/a 2.95%
Percentage Silver: 55.36% 52.41% n/a -2.95%
Total (Gold Eq. Oz.): 6.72M 6.30M n/a -0.42M
Total (Silver Eq. Oz.): 451.58M 477.03M n/a 25.45M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 5.80M 5.45M n/a -0.35M
Silver Eq. Oz.: 389.89M 412.28M n/a 22.39M
Maximum Profit (Gold): $839.58M $830.71M n/a $-8.87M
Maximum Profit (Silver): $1,333.40M $794.33M n/a $-539.07M
Total Maximum Profit: $2,172.98M $1,625.04M n/a $-547.94M
Max Profit / Current MCap: 1.012 1.084 n/a 0.071
Max Profit Per Share (Gold): $3.43 $3.39 n/a $-0.04
Max Profit Per Share (Silver): $5.44 $3.24 n/a $-2.20
Total Max Profit Per Share: $8.87 $6.63 n/a $-2.24
Total Free Profit Per Share: $0.11 $0.51 n/a $0.40
FD Mkt. Cap / Gold Eq.: $369.87 $275.22 n/a $-94.65
FD Mkt. Cap / Silver Eq.: $5.50 $3.64 n/a $-1.87
FD Mkt. Cap / Per Metal
as % Spot Price:
20.80% 15.51% n/a -5.29%
Measured &
Indicated
05/04/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 50.20% 53.16% n/a 2.96%
Percentage Silver: 49.80% 46.84% n/a -2.96%
Total (Gold Eq. Oz.): 11.95M 11.29M n/a -0.67M
Total (Silver Eq. Oz.): 803.16M 854.06M n/a 50.90M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 9.43M 8.91M n/a -0.52M
Silver Eq. Oz.: 633.80M 674.11M n/a 40.31M
Maximum Profit (Gold): $1,511.25M $1,495.28M n/a $-15.97M
Maximum Profit (Silver): $1,973.42M $1,175.60M n/a $-797.82M
Total Maximum Profit: $3,484.67M $2,670.88M n/a $-813.79M
Max Profit / Current MCap: 1.624 1.781 n/a 0.158
Max Profit Per Share (Gold): $6.17 $6.10 n/a $-0.07
Max Profit Per Share (Silver): $8.05 $4.80 n/a $-3.26
Total Max Profit Per Share: $14.22 $10.90 n/a $-3.32
Total Free Profit Per Share: $5.46 $4.78 n/a $-0.68
FD Mkt. Cap / Gold Eq.: $227.53 $168.32 n/a $-59.21
FD Mkt. Cap / Silver Eq.: $3.39 $2.22 n/a $-1.16
FD Mkt. Cap / Per Metal
as % Spot Price:
12.79% 9.49% n/a -3.31%

Reserves &
Resources
05/04/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 54.74% 57.67% n/a 2.93%
Percentage Silver: 45.26% 42.33% n/a -2.93%
Total (Gold Eq. Oz.): 16.44M 15.61M n/a -0.83M
Total (Silver Eq. Oz.): 1,104.74M 1,181.08M n/a 76.35M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 11.39M 10.79M n/a -0.60M
Silver Eq. Oz.: 765.00M 816.50M n/a 51.51M
Maximum Profit (Gold): $1,931.04M $1,910.64M n/a $-20.40M
Maximum Profit (Silver): $2,240.10M $1,334.47M n/a $-905.64M
Total Maximum Profit: $4,171.15M $3,245.11M n/a $-926.04M
Max Profit / Current MCap: 1.944 2.164 n/a 0.221
Max Profit Per Share (Gold): $7.88 $7.80 n/a $-0.08
Max Profit Per Share (Silver): $9.14 $5.45 n/a $-3.70
Total Max Profit Per Share: $17.03 $13.25 n/a $-3.78
Total Free Profit Per Share: $8.27 $7.13 n/a $-1.14
FD Mkt. Cap / Gold Eq.: $188.51 $138.97 n/a $-49.54
FD Mkt. Cap / Silver Eq.: $2.81 $1.84 n/a $-0.97
FD Mkt. Cap / Per Metal
as % Spot Price:
10.60% 7.83% n/a -2.77%

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.     ×