Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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 6Moz. of gold and 500Moz. of silver in the reserves and resources category of which 5Moz. of gold and 400Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$2207.45M which is a rise of roughly 51% over the last nine months. As of 06/01/2020 they have ~$443M debt and ~$153M cash. They have 244M shares outstanding and trade on the New York Stock Exchange.
Quick Links
Login to access
General Details
Financial
06/01/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$1,457.75M
$2,207.45M
06/01/2020
$749.70M
Total Assets:
$1,349.00M
$1,349.00M
06/01/2020
$0.00M
Total Liabilities:
$660.00M
$660.00M
06/01/2020
$0.00M
Current Assets:
$220.00M
$220.00M
06/01/2020
$0.00M
Current Liabilities:
$138.00M
$138.00M
06/01/2020
$0.00M
Total Debt:
$443.00M
$443.00M
06/01/2020
$0.00M
Cash:
$153.00M
$153.00M
06/01/2020
$0.00M
Enterprise Value:
$1,747.75M
$2,497.45M
02/20/2049
$749.70M
Cash Flow:
$118.66M
$188.07M
never
$69.41M
Cash Flow Multiple:
12.29
11.74
never
-0.55
Net Debt to Cash Flow Ratio:
2.44
1.54
never
-0.90
Finance within 1 year:
06/01/2020
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
06/01/2020
0.00%
Misc
06/01/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
243,537,000
243,537,000
06/01/2020
0
Shares (FD):
245,000,000
245,000,000
06/01/2020
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Silver
never
n/a
Production ETA:
n/a
n/a
06/01/2020
n/a
Production (Gold Eq Oz.):
(guess) 476,131
(guess) 534,770
06/01/2020
58,639
Production (Silver Eq Oz.) :
(guess) 45,298,797
(guess) 34,731,000
06/01/2020
-10,567,798
Initial CapEx (Outstanding):
n/a
n/a
06/01/2020
n/a
Funding Option:
n/a
n/a
06/01/2020
n/a
Documentation:
none
PRODUCER
12/08/2020
n/a
Value Adjustment:
20%
20%
never
0%
Resource Data
GOLD
06/01/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
2.50M
2.50M
06/01/2020
0.00M
Measured & Indicated:
5.00M
5.00M
06/01/2020
0.00M
Inferred:
1.00M
1.00M
06/01/2020
0.00M
Reserves & Resources:
6.00M
6.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
2.20M
2.20M
06/01/2020
0.00M
Measured & Indicated:
3.96M
3.96M
06/01/2020
0.00M
Inferred:
0.44M
0.44M
06/01/2020
0.00M
Reserves & Resources:
4.40M
4.40M
never
0.00M
C U R R E N T
Annual Production:
(guess) 350,000oz.
(guess) 350,000oz.
06/01/2020
0oz.
Cash Cost:
$850
$850
06/01/2020
$0.00
Extra Operating Cost:
$450
$450
06/01/2020
$0.00
Average Grade:
5.00 g/t
5.00 g/t
06/01/2020
n/a
Recovery Rate:
(CG) 88.00%
(CG) 88.00%
12/08/2020
0.00%
F U T U R E
Proven & Probable:
4.00M
4.00M
06/01/2020
0.00M
Annual Production:
350,000oz.
350,000oz.
06/01/2020
0oz.
Cash Cost:
$850
$850
06/01/2020
$0
Extra Operating Cost:
$450
$450
06/01/2020
$0
SILVER
06/01/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
180.00M
180.00M
06/01/2020
0.00M
Measured & Indicated:
400.00M
400.00M
06/01/2020
0.00M
Inferred:
100.00M
100.00M
06/01/2020
0.00M
Reserves & Resources:
500.00M
500.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
153.00M
153.00M
06/01/2020
0.00M
Measured & Indicated:
302.60M
302.60M
06/01/2020
0.00M
Inferred:
42.50M
42.50M
06/01/2020
0.00M
Reserves & Resources:
345.10M
345.10M
never
0.00M
C U R R E N T
Annual Production:
(guess) 12,000,000oz.
(guess) 12,000,000oz.
06/01/2020
0oz.
Cash Cost:
$11.00
$11.00
06/01/2020
$0.00
Extra Operating Cost:
$6.00
$6.00
06/01/2020
$0.00
Average Grade:
75.00 g/t
75.00 g/t
06/01/2020
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
12/08/2020
0.00%
F U T U R E
Proven & Probable:
300.00M
300.00M
06/01/2020
0.00M
Annual Production:
16,000,000oz.
16,000,000oz.
06/01/2020
0oz.
Cash Cost:
$12.00
$12.00
06/01/2020
$0.00
Extra Operating Cost:
$6.50
$6.50
06/01/2020
$0.00
Property
Last Analysis Data (06/01/2020)
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
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
Profitability (by resource)
Proven & Probable
06/01/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
56.92%
47.42%
n/a
-9.50%
Percentage Silver:
43.08%
52.58%
n/a
9.50%
Total (Gold Eq. Oz.):
4.39M
5.27M
n/a
0.88M
Total (Silver Eq. Oz.):
417.85M
342.36M
n/a
-75.48M
P L A U S I B L E
Gold Eq. Oz.:
3.81M
4.56M
n/a
0.75M
Silver Eq. Oz.:
362.31M
295.88M
n/a
-66.43M
Maximum Profit (Gold):
$813.30M
$803.33M
n/a
$-9.98M
Maximum Profit (Silver):
$165.79M
$1,247.93M
n/a
$1,082.14M
Total Maximum Profit:
$979.10M
$2,051.25M
n/a
$1,072.16M
Max Profit / Current MCap:
0.672
0.929
n/a
0.258
Max Profit Per Share (Gold):
$3.32
$3.28
n/a
$-0.04
Max Profit Per Share (Silver):
$0.68
$5.09
n/a
$4.42
Total Max Profit Per Share:
$4.00
$8.37
n/a
$4.38
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$382.80
$484.53
n/a
$101.74
FD Mkt. Cap / Silver Eq.:
$4.02
$7.46
n/a
$3.44
FD Mkt. Cap / Per Metal as % Spot Price:
22.00%
27.93%
n/a
5.93%
Measured & Indicated
06/01/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
54.32%
44.81%
n/a
-9.51%
Percentage Silver:
45.68%
55.19%
n/a
9.51%
Total (Gold Eq. Oz.):
9.20M
11.16M
n/a
1.95M
Total (Silver Eq. Oz.):
875.70M
724.73M
n/a
-150.97M
P L A U S I B L E
Gold Eq. Oz.:
7.14M
8.62M
n/a
1.48M
Silver Eq. Oz.:
679.35M
559.79M
n/a
-119.57M
Maximum Profit (Gold):
$1,463.95M
$1,445.99M
n/a
$-17.96M
Maximum Profit (Silver):
$327.90M
$2,468.13M
n/a
$2,140.23M
Total Maximum Profit:
$1,791.85M
$3,914.11M
n/a
$2,122.27M
Max Profit / Current MCap:
1.229
1.773
n/a
0.544
Max Profit Per Share (Gold):
$5.98
$5.90
n/a
$-0.07
Max Profit Per Share (Silver):
$1.34
$10.07
n/a
$8.74
Total Max Profit Per Share:
$7.31
$15.98
n/a
$8.66
Total Free Profit Per Share:
$1.36
$6.97
n/a
$5.60
FD Mkt. Cap / Gold Eq.:
$204.15
$256.11
n/a
$51.96
FD Mkt. Cap / Silver Eq.:
$2.15
$3.94
n/a
$1.80
FD Mkt. Cap / Per Metal as % Spot Price:
11.73%
14.76%
n/a
3.03%
Reserves & Resources
06/01/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
53.31%
43.80%
n/a
-9.51%
Percentage Silver:
46.69%
56.20%
n/a
9.51%
Total (Gold Eq. Oz.):
11.26M
13.70M
n/a
2.44M
Total (Silver Eq. Oz.):
1,070.84M
889.67M
n/a
-181.16M
P L A U S I B L E
Gold Eq. Oz.:
8.03M
9.71M
n/a
1.69M
Silver Eq. Oz.:
763.71M
630.86M
n/a
-132.85M
Maximum Profit (Gold):
$1,626.61M
$1,606.65M
n/a
$-19.96M
Maximum Profit (Silver):
$373.95M
$2,814.77M
n/a
$2,440.82M
Total Maximum Profit:
$2,000.56M
$4,421.42M
n/a
$2,420.86M
Max Profit / Current MCap:
1.372
2.003
n/a
0.631
Max Profit Per Share (Gold):
$6.64
$6.56
n/a
$-0.08
Max Profit Per Share (Silver):
$1.53
$11.49
n/a
$9.96
Total Max Profit Per Share:
$8.17
$18.05
n/a
$9.88
Total Free Profit Per Share:
$2.22
$9.04
n/a
$6.82
FD Mkt. Cap / Gold Eq.:
$181.60
$227.25
n/a
$45.65
FD Mkt. Cap / Silver Eq.:
$1.91
$3.50
n/a
$1.59
FD Mkt. Cap / Per Metal as % Spot Price:
10.44%
13.10%
n/a
2.66%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
06/01/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Spot Gold:
$1,740.10
$1,734.70
02/27/2021
$-5.40
Spot Silver:
$18.29
$26.71
02/27/2021
$8.42
Gold:Silver Ratio:
95.14
64.95
02/27/2021
-30.19
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: