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 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 ~$1989.4M which is a rise of roughly 36% over the last four 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.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 06/01/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $1,457.75M $1,989.40M 06/01/2020 $531.65M
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 $2,279.40M 03/25/2042 $531.65M
Cash Flow: $118.66M $240.74M never $122.08M
Cash Flow Multiple: 12.29 8.26 never -4.02
Net Debt to
Cash Flow Ratio:
2.44 1.20 never -1.24
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 Gold never n/a
Production ETA: n/a n/a 06/01/2020 n/a
Production (Gold Eq Oz.): (guess) 
476,131
(guess) 
514,577
06/01/2020 38,446
Production (Silver Eq Oz.): (guess) 
45,298,797
(guess) 
37,520,015
06/01/2020 -7,778,782
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 07/31/2020 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% 07/31/2020 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 $11 06/01/2020 $0.00
Extra Operating Cost: $6 $6 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% 07/31/2020 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 $12 06/01/2020 $0
Extra Operating Cost: $7 $7 06/01/2020 $0

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% 50.32% n/a -6.60%
Percentage Silver: 43.08% 49.68% n/a 6.60%
Total (Gold Eq. Oz.): 4.39M 4.97M n/a 0.58M
Total (Silver Eq. Oz.): 417.85M 362.29M n/a -55.56M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.81M 4.30M n/a 0.49M
Silver Eq. Oz.: 362.31M 313.41M n/a -48.90M
Maximum Profit (Gold): $813.30M $1,199.35M n/a $386.05M
Maximum Profit (Silver): $165.79M $1,250.50M n/a $1,084.71M
Total Maximum Profit: $979.10M $2,449.85M n/a $1,470.76M
Max Profit / Current MCap: 0.672 1.231 n/a 0.560
Max Profit Per Share (Gold): $3.32 $4.90 n/a $1.58
Max Profit Per Share (Silver): $0.68 $5.10 n/a $4.43
Total Max Profit Per Share: $4.00 $10.00 n/a $6.00
Total Free Profit Per Share: $0.00 $1.88 n/a $1.88
FD Mkt. Cap / Gold Eq.: $382.80 $462.83 n/a $80.03
FD Mkt. Cap / Silver Eq.: $4.02 $6.35 n/a $2.32
FD Mkt. Cap / Per Metal
as % Spot Price:
22.00% 23.75% n/a 1.75%
Measured &
Indicated
06/01/2020
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 54.32% 47.68% n/a -6.64%
Percentage Silver: 45.68% 52.32% n/a 6.64%
Total (Gold Eq. Oz.): 9.20M 10.49M n/a 1.28M
Total (Silver Eq. Oz.): 875.70M 764.57M n/a -111.13M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 7.14M 8.11M n/a 0.97M
Silver Eq. Oz.: 679.35M 591.34M n/a -88.01M
Maximum Profit (Gold): $1,463.95M $2,158.83M n/a $694.88M
Maximum Profit (Silver): $327.90M $2,473.21M n/a $2,145.31M
Total Maximum Profit: $1,791.85M $4,632.04M n/a $2,840.20M
Max Profit / Current MCap: 1.229 2.328 n/a 1.099
Max Profit Per Share (Gold): $5.98 $8.81 n/a $2.84
Max Profit Per Share (Silver): $1.34 $10.09 n/a $8.76
Total Max Profit Per Share: $7.31 $18.91 n/a $11.59
Total Free Profit Per Share: $1.36 $10.79 n/a $9.42
FD Mkt. Cap / Gold Eq.: $204.15 $245.30 n/a $41.15
FD Mkt. Cap / Silver Eq.: $2.15 $3.36 n/a $1.22
FD Mkt. Cap / Per Metal
as % Spot Price:
11.73% 12.59% n/a 0.85%

Reserves &
Resources
06/01/2020
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 53.31% 46.67% n/a -6.64%
Percentage Silver: 46.69% 53.33% n/a 6.64%
Total (Gold Eq. Oz.): 11.26M 12.86M n/a 1.60M
Total (Silver Eq. Oz.): 1,070.84M 937.49M n/a -133.35M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 8.03M 9.13M n/a 1.11M
Silver Eq. Oz.: 763.71M 665.92M n/a -97.79M
Maximum Profit (Gold): $1,626.61M $2,398.70M n/a $772.09M
Maximum Profit (Silver): $373.95M $2,820.57M n/a $2,446.62M
Total Maximum Profit: $2,000.56M $5,219.28M n/a $3,218.72M
Max Profit / Current MCap: 1.372 2.624 n/a 1.251
Max Profit Per Share (Gold): $6.64 $9.79 n/a $3.15
Max Profit Per Share (Silver): $1.53 $11.51 n/a $9.99
Total Max Profit Per Share: $8.17 $21.30 n/a $13.14
Total Free Profit Per Share: $2.22 $13.18 n/a $10.97
FD Mkt. Cap / Gold Eq.: $181.60 $217.83 n/a $36.23
FD Mkt. Cap / Silver Eq.: $1.91 $2.99 n/a $1.08
FD Mkt. Cap / Per Metal
as % Spot Price:
10.44% 11.18% n/a 0.74%

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.