Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
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 ~$3499.2M which is a rise of roughly 8% over the last two months. As of 02/28/2025 they have ~$590M debt and ~$55M cash. They have 639M shares outstanding and trade on the New York Stock Exchange.
Quick Links
Login to access
General Details
Financial
02/28/2025 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$3,252.96M
$3,499.20M
02/28/2025
$246.24M
Total Assets:
$1,300.00M
$1,300.00M
02/28/2025
$0.00M
Total Liabilities:
$660.00M
$660.00M
02/28/2025
$0.00M
Current Assets:
$205.00M
$205.00M
02/28/2025
$0.00M
Current Liabilities:
$138.00M
$138.00M
02/28/2025
$0.00M
Total Debt:
$590.00M
$590.00M
02/28/2025
$0.00M
Cash:
$55.00M
$55.00M
02/28/2025
$0.00M
Enterprise Value:
$3,787.96M
$4,034.20M
11/01/2097
$246.24M
Cash Flow:
$429.63M
$603.39M
never
$173.76M
Cash Flow Multiple:
7.57
5.80
never
-1.77
Net Debt to Cash Flow Ratio:
1.25
0.89
never
-0.36
Finance within 1 year:
02/28/2025
n/a
Misc
02/28/2025 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
638,557,875
638,557,875
02/28/2025
0
Shares (FD):
648,000,000
648,000,000
02/28/2025
0
Insider Ownership:
n/a
n/a
never
n/a
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Silver
Mostly Silver
never
n/a
Production ETA:
n/a
n/a
02/28/2025
n/a
Production (Gold Eq Oz.):
(guess) 611,493
(guess) 595,739
02/28/2025
-15,754
Production (Silver Eq Oz.) :
(guess) 56,144,021
(guess) 59,336,961
02/28/2025
3,192,940
Initial CapEx (Outstanding):
n/a
n/a
02/28/2025
n/a
Funding Option:
n/a
n/a
02/28/2025
n/a
Documentation:
none
PRODUCER
02/28/2025
n/a
Future MCap Modifier:
0.3Producer: Elite Quality
0.3Producer: Elite Quality
10/26/2024
0
Cash Flow Multiplier:
20
20
01/18/2025
0.00
Resource Data
GOLD
02/28/2025 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
3.60M
3.60M
02/28/2025
0.00M
Measured & Indicated:
7.00M
7.00M
02/28/2025
0.00M
Inferred:
2.00M
2.00M
02/28/2025
0.00M
Reserves & Resources:
9.00M
9.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
3.17M
3.17M
02/28/2025
0.00M
Measured & Indicated:
5.56M
5.56M
02/28/2025
0.00M
Inferred:
0.88M
0.88M
02/28/2025
0.00M
Reserves & Resources:
6.44M
6.44M
never
0.00M
C U R R E N T
Annual Production:
(guess) 410,000oz.
(guess) 410,000oz.
02/28/2025
0oz.
Cash Cost:
$1,400
$1,400
02/28/2025
$0.00
Extra Operating Cost:
$650
$650
02/28/2025
$0.00
Total:
$2,050
$2,050
02/28/2025
$0.00
Margin (Free Cash Flow):
$814 (28%)
$1,181 (37%)
$367.40
G R A D E
Underground (Avg):
8.00 g/t
8.00 g/t
02/28/2025
n/a
Open Pit (Avg):
n/a
0.30 g/t
03/23/2024
0.30 g/t
Recovery Rate:
(CG) 88.00%
(CG) 88.00%
02/28/2025
0.00%
F U T U R E
Proven & Probable:
6.00M
6.00M
02/28/2025
0.00M
Annual Production:
425,000oz.
425,000oz.
02/28/2025
0oz.
Cash Cost:
$1,400
$1,400
02/28/2025
$0
Extra Operating Cost:
$650
$650
02/28/2025
$0
SILVER
02/28/2025 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
270.00M
270.00M
02/28/2025
0.00M
Measured & Indicated:
450.00M
450.00M
02/28/2025
0.00M
Inferred:
100.00M
100.00M
02/28/2025
0.00M
Reserves & Resources:
550.00M
550.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
229.50M
229.50M
02/28/2025
0.00M
Measured & Indicated:
351.90M
351.90M
02/28/2025
0.00M
Inferred:
42.50M
42.50M
02/28/2025
0.00M
Reserves & Resources:
394.40M
394.40M
never
0.00M
C U R R E N T
Annual Production:
(guess) 18,500,000oz.
(guess) 18,500,000oz.
02/28/2025
0oz.
Cash Cost:
$16.00
$16.00
02/28/2025
$0.00
Extra Operating Cost:
$10.00
$10.00
02/28/2025
$0.00
Total:
$26.00
$26.00
02/28/2025
$0.00
Margin (Free Cash Flow):
$5.19 (16.64%)
$6.44 (19.85%)
$1.25
G R A D E
Underground (Avg):
150.00 g/t
150.00 g/t
02/28/2025
n/a
Open Pit (Avg):
n/a
60.00 g/t
03/23/2024
60.00 g/t
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
02/28/2025
0.00%
F U T U R E
Proven & Probable:
300.00M
300.00M
02/28/2025
0.00M
Annual Production:
20,000,000oz.
20,000,000oz.
02/28/2025
0oz.
Cash Cost:
$18.00
$18.00
02/28/2025
$0.00
Extra Operating Cost:
$10.00
$10.00
02/28/2025
$0.00
Property
Last Analysis Data (02/28/2025)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
British Columbia , Canada
Silvertip
100% (guess)
40,000
Both
show
70 million oz and growing.
Production
Mexico
Palmarejo
100%
n/a
n/a
n/a
Exploration
Mexico , Mexico
Cruz de Mayo
100% (guess)
n/a
n/a
show
Early exploration.
Exploration
Mexico , Mexico
Huasabas
100% (guess)
n/a
n/a
show
Early Exploration
Exploration
Mexico , Mexico
Las Chispas
100% (guess)
n/a
n/a
show
100 million oz at 600 gpt
Growing in size.
Acquired from Silvercrest acquisition.
Production
Juneau, Al , USA
Kensington
100%
n/a
n/a
n/a
Production
Nevada , USA
Rochester
100%
n/a
n/a
n/a
Production
South Dakota , USA
Wharf
100% (guess)
3,000
Underground
show
80,000 oz year production
Development
Nevada , USA
Sterling
100% (guess)
5,500
Both
show
700,000 oz deposit at 2.2 gpt
Total Land Package Size (ha):
48,500
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
British Columbia , Canada
Silvertip
100% (guess)
40,000
Both
show
70 million oz and growing.
Production
Mexico
Palmarejo
100%
n/a
n/a
n/a
Exploration
Mexico , Mexico
Cruz de Mayo
100% (guess)
n/a
n/a
show
Early exploration.
Exploration
Mexico , Mexico
Huasabas
100% (guess)
n/a
n/a
show
Early Exploration
Exploration
Mexico , Mexico
Las Chispas
100% (guess)
n/a
n/a
show
100 million oz at 600 gpt
Growing in size.
Acquired from Silvercrest acquisition.
Production
Juneau, Al , USA
Kensington
100%
n/a
n/a
n/a
Production
Nevada , USA
Rochester
100%
n/a
n/a
n/a
Production
South Dakota , USA
Wharf
100% (guess)
3,000
Underground
show
80,000 oz year production
Development
Nevada , USA
Sterling
100% (guess)
5,500
Both
show
700,000 oz deposit at 2.2 gpt
Total Land Package Size (ha):
48,500
Profitability (by resource)
Proven & Probable
02/28/2025 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
55.04%
57.05%
n/a
2.01%
Percentage Silver:
44.96%
42.95%
n/a
-2.01%
Total (Gold Eq. Oz.):
6.54M
6.31M
n/a
-0.23M
Total (Silver Eq. Oz.):
600.53M
628.57M
n/a
28.04M
P L A U S I B L E
Gold Eq. Oz.:
5.67M
5.47M
n/a
-0.20M
Silver Eq. Oz.:
520.37M
545.04M
n/a
24.67M
Maximum Profit (Gold):
$2,577.80M
$3,741.72M
n/a
$1,163.92M
Maximum Profit (Silver):
$1,191.11M
$1,477.98M
n/a
$286.88M
Total Maximum Profit:
$3,768.91M
$5,219.70M
n/a
$1,450.80M
Max Profit / Current MCap:
1.159
1.492
n/a
0.333
Max Profit Per Share (Gold):
$3.98
$5.77
n/a
$1.80
Max Profit Per Share (Silver):
$1.84
$2.28
n/a
$0.44
Total Max Profit Per Share:
$5.82
$8.06
n/a
$2.24
Total Free Profit Per Share:
$0.80
$2.66
n/a
$1.86
FD MCap / Gold Eq.:
$573.96
$639.45
n/a
$65.50
FD MCap / Silver Eq.:
$6.25
$6.42
n/a
$0.17
FD MCap / Per Metal as % Spot Price:
20.04%
19.79%
n/a
-0.25%
Measured & Indicated
02/28/2025 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
58.82%
60.77%
n/a
1.95%
Percentage Silver:
41.18%
39.23%
n/a
-1.95%
Total (Gold Eq. Oz.):
11.90M
11.52M
n/a
-0.38M
Total (Silver Eq. Oz.):
1,092.70M
1,147.22M
n/a
54.51M
P L A U S I B L E
Gold Eq. Oz.:
9.39M
9.09M
n/a
-0.30M
Silver Eq. Oz.:
862.54M
905.85M
n/a
43.31M
Maximum Profit (Gold):
$4,525.47M
$6,568.81M
n/a
$2,043.33M
Maximum Profit (Silver):
$1,826.36M
$2,266.24M
n/a
$439.88M
Total Maximum Profit:
$6,351.83M
$8,835.04M
n/a
$2,483.21M
Max Profit / Current MCap:
1.953
2.525
n/a
0.572
Max Profit Per Share (Gold):
$6.98
$10.14
n/a
$3.15
Max Profit Per Share (Silver):
$2.82
$3.50
n/a
$0.68
Total Max Profit Per Share:
$9.80
$13.63
n/a
$3.83
Total Free Profit Per Share:
$4.78
$8.23
n/a
$3.45
FD MCap / Gold Eq.:
$346.27
$384.75
n/a
$38.48
FD MCap / Silver Eq.:
$3.77
$3.86
n/a
$0.09
FD MCap / Per Metal as % Spot Price:
12.09%
11.91%
n/a
-0.18%
Reserves & Resources
02/28/2025 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
60.04%
61.98%
n/a
1.94%
Percentage Silver:
39.96%
38.02%
n/a
-1.94%
Total (Gold Eq. Oz.):
14.99M
14.52M
n/a
-0.47M
Total (Silver Eq. Oz.):
1,376.33M
1,446.42M
n/a
70.09M
P L A U S I B L E
Gold Eq. Oz.:
10.74M
10.40M
n/a
-0.34M
Silver Eq. Oz.:
985.83M
1,036.00M
n/a
50.16M
Maximum Profit (Gold):
$5,241.53M
$7,608.17M
n/a
$2,366.64M
Maximum Profit (Silver):
$2,046.94M
$2,539.94M
n/a
$493.00M
Total Maximum Profit:
$7,288.47M
$10,148.11M
n/a
$2,859.64M
Max Profit / Current MCap:
2.241
2.900
n/a
0.660
Max Profit Per Share (Gold):
$8.09
$11.74
n/a
$3.65
Max Profit Per Share (Silver):
$3.16
$3.92
n/a
$0.76
Total Max Profit Per Share:
$11.25
$15.66
n/a
$4.41
Total Free Profit Per Share:
$6.23
$10.26
n/a
$4.03
FD MCap / Gold Eq.:
$302.96
$336.42
n/a
$33.46
FD MCap / Silver Eq.:
$3.30
$3.38
n/a
$0.08
FD MCap / Per Metal as % Spot Price:
10.58%
10.41%
n/a
-0.17%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
02/28/2025 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Spot Gold:
$2,863.70
$3,231.10
05/01/2025
$367.40
Spot Silver:
$31.19
$32.44
05/01/2025
$1.25
Gold:Silver Ratio:
91.81
99.60
05/01/2025
7.79
Spot Gold (Future):
$4,000.00
$4,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
40.00
40.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
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%
Follow us on: