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 330koz. of gold and 10.0Moz. 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 ~$961.02M which is a fall of roughly 5% over the last five months. As of 08/04/2022 they have ~$547M debt and ~$205M cash. They have 279M 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 05/02/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $1,014.41M $961.02M 05/02/2022 $-53.39M
Total Assets: $1,300.00M $1,300.00M 05/02/2022 $0.00M
Total Liabilities: $660.00M $660.00M 05/02/2022 $0.00M
Current Assets: $150.00M $205.00M 09/25/2022 $55.00M
Current Liabilities: $138.00M $138.00M 05/02/2022 $0.00M
Total Debt: $487.00M $547.00M 08/04/2022 $60.00M
Cash: $56.00M $205.00M 09/25/2022 $149.00M
Enterprise Value: $1,445.41M $1,303.02M 04/17/2011 $-142.39M
Cash Flow: $59.94M $-46.22M never $-106.16M
Cash Flow Multiple: 16.92 0.00 never -16.92
Net Debt to
Cash Flow Ratio:
7.19 n/a never 0.00
Finance within 1 year: 05/02/2022 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 05/02/2022 0.00%
Misc 05/02/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 279,000,000 279,000,000 05/02/2022 0
Shares (FD): 281,000,000 281,000,000 05/02/2022 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 05/02/2022 n/a
Production (Gold Eq Oz.): (guess) 
451,074
(guess) 
444,585
05/02/2022 -6,489
Production (Silver Eq Oz.): (guess) 
37,256,098
(guess) 
38,799,527
05/02/2022 1,543,429
Initial CapEx (Outstanding): n/a n/a 05/02/2022 n/a
Funding Option: n/a n/a 05/02/2022 n/a
Documentation: none PRODUCER 09/25/2022 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 05/02/2022
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 05/02/2022 0.00M
Measured & Indicated: 6.00M 6.00M 05/02/2022 0.00M
Inferred: 3.00M 3.00M 05/02/2022 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 05/02/2022 0.00M
Measured & Indicated: 4.75M 4.75M 05/02/2022 0.00M
Inferred: 1.32M 1.32M 05/02/2022 0.00M
Reserves & Resources: 6.07M 6.07M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
330,000oz.
(guess) 
330,000oz.
05/02/2022 0oz.
Cash Cost: $1,000 $1,200 08/04/2022 $200.00
Extra Operating Cost: $650 $600 08/04/2022 $-50.00
Average Grade: 5.00 g/t 5.00 g/t 05/02/2022 n/a
Recovery Rate: (CG)  88.00% (CG)  88.00% 09/25/2022 0.00%
F
U
T
U
R
E
Proven & Probable: 5.00M 5.00M 05/02/2022 0.00M
Annual Production: 350,000oz. 350,000oz. 05/02/2022 0oz.
Cash Cost: $1,000 $1,000 05/02/2022 $0
Extra Operating Cost: $500 $500 05/02/2022 $0
SILVER 05/02/2022
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 05/02/2022 0.00M
Measured & Indicated: 400.00M 400.00M 05/02/2022 0.00M
Inferred: 100.00M 100.00M 05/02/2022 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 05/02/2022 0.00M
Measured & Indicated: 314.50M 314.50M 05/02/2022 0.00M
Inferred: 42.50M 42.50M 05/02/2022 0.00M
Reserves & Resources: 357.00M 357.00M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
10,000,000oz.
(guess) 
10,000,000oz.
05/02/2022 0oz.
Cash Cost: $13.00 $13.00 05/02/2022 $0.00
Extra Operating Cost: $8.00 $8.00 05/02/2022 $0.00
Average Grade: 75.00 g/t 75.00 g/t 05/02/2022 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 09/25/2022 0.00%
F
U
T
U
R
E
Proven & Probable: 400.00M 400.00M 05/02/2022 0.00M
Annual Production: 15,000,000oz. 15,000,000oz. 05/02/2022 0oz.
Cash Cost: $13.00 $13.00 05/02/2022 $0.00
Extra Operating Cost: $8.00 $8.00 05/02/2022 $0.00

Property

Last Analysis Data  (05/02/2022)
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  
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
05/02/2022
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 49.78% 51.15% n/a 1.37%
Percentage Silver: 50.22% 48.85% n/a -1.37%
Total (Gold Eq. Oz.): 6.03M 5.86M n/a -0.16M
Total (Silver Eq. Oz.): 497.78M 511.81M n/a 14.03M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 5.21M 5.07M n/a -0.14M
Silver Eq. Oz.: 430.55M 442.90M n/a 12.35M
Maximum Profit (Gold): $392.70M $-258.90M n/a $-651.60M
Maximum Profit (Silver): $230.56M $-294.53M n/a $-525.09M
Total Maximum Profit: $623.26M $-553.43M n/a $-1,176.69M
Max Profit / Current MCap: 0.614 n/a n/a -1.190
Max Profit Per Share (Gold): $1.40 $-0.92 n/a $-2.32
Max Profit Per Share (Silver): $0.82 $-1.05 n/a $-1.87
Total Max Profit Per Share: $2.22 $-1.97 n/a $-4.19
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $194.60 $189.37 n/a $-5.23
FD Mkt. Cap / Silver Eq.: $2.36 $2.17 n/a $-0.19
FD Mkt. Cap / Per Metal
as % Spot Price:
10.45% 11.41% n/a 0.96%
Measured &
Indicated
05/02/2022
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 55.34% 56.69% n/a 1.35%
Percentage Silver: 44.66% 43.31% n/a -1.35%
Total (Gold Eq. Oz.): 10.84M 10.58M n/a -0.26M
Total (Silver Eq. Oz.): 895.57M 923.63M n/a 28.06M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 8.56M 8.36M n/a -0.20M
Silver Eq. Oz.: 706.99M 729.21M n/a 22.23M
Maximum Profit (Gold): $706.86M $-466.03M n/a $-1,172.89M
Maximum Profit (Silver): $341.23M $-435.90M n/a $-777.13M
Total Maximum Profit: $1,048.09M $-901.93M n/a $-1,950.02M
Max Profit / Current MCap: 1.033 n/a n/a -1.972
Max Profit Per Share (Gold): $2.52 $-1.66 n/a $-4.17
Max Profit Per Share (Silver): $1.21 $-1.55 n/a $-2.77
Total Max Profit Per Share: $3.73 $-3.21 n/a $-6.94
Total Free Profit Per Share: $0.12 $0.00 n/a $-0.12
FD Mkt. Cap / Gold Eq.: $118.51 $115.01 n/a $-3.50
FD Mkt. Cap / Silver Eq.: $1.43 $1.32 n/a $-0.12
FD Mkt. Cap / Per Metal
as % Spot Price:
6.36% 6.93% n/a 0.57%

Reserves &
Resources
05/02/2022
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 59.79% 61.10% n/a 1.31%
Percentage Silver: 40.21% 38.90% n/a -1.31%
Total (Gold Eq. Oz.): 15.05M 14.73M n/a -0.32M
Total (Silver Eq. Oz.): 1,243.35M 1,285.44M n/a 42.09M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 10.39M 10.16M n/a -0.23M
Silver Eq. Oz.: 858.51M 886.91M n/a 28.40M
Maximum Profit (Gold): $903.21M $-595.48M n/a $-1,498.69M
Maximum Profit (Silver): $387.35M $-494.80M n/a $-882.15M
Total Maximum Profit: $1,290.56M $-1,090.28M n/a $-2,380.84M
Max Profit / Current MCap: 1.272 n/a n/a -2.407
Max Profit Per Share (Gold): $3.21 $-2.12 n/a $-5.33
Max Profit Per Share (Silver): $1.38 $-1.76 n/a $-3.14
Total Max Profit Per Share: $4.59 $-3.88 n/a $-8.47
Total Free Profit Per Share: $0.98 $0.00 n/a $-0.98
FD Mkt. Cap / Gold Eq.: $97.59 $94.56 n/a $-3.03
FD Mkt. Cap / Silver Eq.: $1.18 $1.08 n/a $-0.10
FD Mkt. Cap / Per Metal
as % Spot Price:
5.24% 5.70% n/a 0.46%

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.     ×