Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

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 four producing mines in Mexico and USA, one mine in development in USA and one exploration property. Currently they produce roughly 330koz. of gold and 12.0Moz. of silver per year. They have approximately 8Moz. of gold and 405Moz. of silver in the reserves and resources category of which 6Moz. of gold and 320Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$2919.28M which is a rise of roughly 49% over the last five months. As of 05/04/2024 they have ~$585M debt and ~$67M cash. They have 399M 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 05/04/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $1,956.88M $2,919.28M 05/04/2024 $962.40M
Total Assets: $1,300.00M $1,300.00M 05/04/2024 $0.00M
Total Liabilities: $660.00M $660.00M 05/04/2024 $0.00M
Current Assets: $205.00M $205.00M 05/04/2024 $0.00M
Current Liabilities: $138.00M $138.00M 05/04/2024 $0.00M
Total Debt: $585.00M $585.00M 05/04/2024 $0.00M
Cash: $67.00M $67.00M 05/04/2024 $0.00M
Enterprise Value: $2,474.88M $3,437.28M 12/03/2078 $962.40M
Cash Flow: $199.98M $316.60M never $116.62M
Cash Flow Multiple: 9.79 9.22 never -0.56
Net Debt to
Cash Flow Ratio:		 2.59 1.64 never -0.95
Finance within 1 year: 05/04/2024 n/a
Misc 05/04/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 399,320,531 399,320,531 05/04/2024 0
Shares (FD): 401,000,000 401,000,000 05/04/2024 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 05/04/2024 n/a
Production (Gold Eq Oz.): (guess) 
468,247		 (guess) 
473,454		 05/04/2024 5,207
Production (Silver Eq Oz.): (guess) 
40,644,398		 (guess) 
39,604,762		 05/04/2024 -1,039,636
Initial CapEx (Outstanding): n/a n/a 05/04/2024 n/a
Funding Option: n/a n/a 05/04/2024 n/a
Documentation: none PRODUCER 08/07/2024 n/a
Future MCap Modifier: 0.25
Producer: Quality
 0.25
Producer: Quality
 04/24/2023 0
Cash Flow Multiplier: 15 18 08/07/2024 3.00

Resource Data

GOLD 05/04/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 3.40M 3.40M 05/04/2024 0.00M
Measured & Indicated: 6.00M 6.00M 05/04/2024 0.00M
Inferred: 2.00M 2.00M 05/04/2024 0.00M
Reserves & Resources: 8.00M 8.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 2.99M 2.99M 05/04/2024 0.00M
Measured & Indicated: 4.82M 4.82M 05/04/2024 0.00M
Inferred: 0.88M 0.88M 05/04/2024 0.00M
Reserves & Resources: 5.70M 5.70M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
330,000oz.		 (guess) 
330,000oz.		 05/04/2024 0oz.
Cash Cost: $1,200 $1,250 08/07/2024 $50.00
Extra Operating Cost: $550 $550 05/04/2024 $0.00
Total: $1,750 $1,800 08/07/2024 $50.00
Margin (Free Cash Flow): $551 (24%) $782 (30%) $231.20
G
R
A
D
E		 Underground (Avg): 8.00 g/t 8.00 g/t 05/04/2024 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% 08/07/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 6.00M 6.00M 05/04/2024 0.00M
Annual Production: 360,000oz. 360,000oz. 05/04/2024 0oz.
Cash Cost: $1,300 $1,300 05/04/2024 $0
Extra Operating Cost: $550 $550 05/04/2024 $0
SILVER 05/04/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 245.00M 245.00M 05/04/2024 0.00M
Measured & Indicated: 320.00M 320.00M 05/04/2024 0.00M
Inferred: 85.00M 85.00M 05/04/2024 0.00M
Reserves & Resources: 405.00M 405.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 208.25M 208.25M 05/04/2024 0.00M
Measured & Indicated: 259.25M 259.25M 05/04/2024 0.00M
Inferred: 36.13M 36.13M 05/04/2024 0.00M
Reserves & Resources: 295.38M 295.38M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
12,000,000oz.		 (guess) 
12,000,000oz.		 05/04/2024 0oz.
Cash Cost: $15.00 $16.00 08/07/2024 $1.00
Extra Operating Cost: $10.00 $10.00 05/04/2024 $0.00
Total: $25.00 $26.00 08/07/2024 $1.00
Margin (Free Cash Flow): $1.51 (5.70%) $4.87 (15.78%) $3.36
G
R
A
D
E		 Underground (Avg): 120.00 g/t 120.00 g/t 05/04/2024 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% 08/07/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 350.00M 350.00M 05/04/2024 0.00M
Annual Production: 15,000,000oz. 15,000,000oz. 05/04/2024 0oz.
Cash Cost: $18.00 $18.00 05/04/2024 $0.00
Extra Operating Cost: $10.00 $10.00 05/04/2024 $0.00

Property

Last Analysis Data  (05/04/2024)
Stage Name Owned Au Ag Cu Notes
Exp Silvertip 100% show
70 million oz and growing.
Prod Palmarejo 100% n/a
Prod Kensington 100% n/a
Prod Rochester 100% n/a
Prod Wharf 100% show
80,000 oz year production
Dev Sterling 100% show
700,000 oz deposit at 2.2 gpt
Total Land Package Size (ha): 48,500  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Silvertip 100% show
70 million oz and growing.
Prod Palmarejo 100% n/a
Prod Kensington 100% n/a
Prod Rochester 100% n/a
Prod Wharf 100% show
80,000 oz year production
Dev Sterling 100% show
700,000 oz deposit at 2.2 gpt
Total Land Package Size (ha): 48,500  

Profitability (by resource)

Proven &
Probable		 05/04/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 54.64% 53.72% n/a -0.92%
Percentage Silver: 45.36% 46.28% n/a 0.92%
Total (Gold Eq. Oz.): 6.22M 6.33M n/a 0.11M
Total (Silver Eq. Oz.): 540.12M 529.41M n/a -10.71M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 5.39M 5.48M n/a 0.09M
Silver Eq. Oz.: 467.96M 458.53M n/a -9.43M
Maximum Profit (Gold): $1,648.89M $2,340.64M n/a $691.75M
Maximum Profit (Silver): $314.46M $1,014.18M n/a $699.72M
Total Maximum Profit: $1,963.35M $3,354.82M n/a $1,391.47M
Max Profit / Current MCap: 1.003 1.149 n/a 0.146
Max Profit Per Share (Gold): $4.11 $5.84 n/a $1.73
Max Profit Per Share (Silver): $0.78 $2.53 n/a $1.74
Total Max Profit Per Share: $4.90 $8.37 n/a $3.47
Total Free Profit Per Share: $0.02 $1.09 n/a $1.07
FD MCap / Gold Eq.: $362.98 $532.57 n/a $169.59
FD MCap / Silver Eq.: $4.18 $6.37 n/a $2.18
FD MCap / Per Metal
as % Spot Price:		 15.77% 20.62% n/a 4.85%
Measured &
Indicated		 05/04/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 61.94% 61.07% n/a -0.87%
Percentage Silver: 38.06% 38.93% n/a 0.87%
Total (Gold Eq. Oz.): 9.69M 9.83M n/a 0.14M
Total (Silver Eq. Oz.): 840.81M 821.90M n/a -18.90M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 7.81M 7.92M n/a 0.11M
Silver Eq. Oz.: 677.84M 662.65M n/a -15.19M
Maximum Profit (Gold): $2,657.62M $3,772.56M n/a $1,114.94M
Maximum Profit (Silver): $391.47M $1,262.55M n/a $871.08M
Total Maximum Profit: $3,049.09M $5,035.11M n/a $1,986.02M
Max Profit / Current MCap: 1.558 1.725 n/a 0.167
Max Profit Per Share (Gold): $6.63 $9.41 n/a $2.78
Max Profit Per Share (Silver): $0.98 $3.15 n/a $2.17
Total Max Profit Per Share: $7.60 $12.56 n/a $4.95
Total Free Profit Per Share: $2.72 $5.28 n/a $2.55
FD MCap / Gold Eq.: $250.59 $368.52 n/a $117.93
FD MCap / Silver Eq.: $2.89 $4.41 n/a $1.52
FD MCap / Per Metal
as % Spot Price:		 10.89% 14.27% n/a 3.38%

Reserves &
Resources		 05/04/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 63.16% 62.30% n/a -0.86%
Percentage Silver: 36.84% 37.70% n/a 0.86%
Total (Gold Eq. Oz.): 12.67M 12.84M n/a 0.18M
Total (Silver Eq. Oz.): 1,099.41M 1,074.21M n/a -25.20M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 9.11M 9.23M n/a 0.13M
Silver Eq. Oz.: 790.35M 772.39M n/a -17.96M
Maximum Profit (Gold): $3,142.59M $4,460.99M n/a $1,318.39M
Maximum Profit (Silver): $446.02M $1,438.48M n/a $992.46M
Total Maximum Profit: $3,588.61M $5,899.46M n/a $2,310.85M
Max Profit / Current MCap: 1.834 2.021 n/a 0.187
Max Profit Per Share (Gold): $7.84 $11.12 n/a $3.29
Max Profit Per Share (Silver): $1.11 $3.59 n/a $2.47
Total Max Profit Per Share: $8.95 $14.71 n/a $5.76
Total Free Profit Per Share: $4.07 $7.43 n/a $3.36
FD MCap / Gold Eq.: $214.92 $316.16 n/a $101.25
FD MCap / Silver Eq.: $2.48 $3.78 n/a $1.30
FD MCap / Per Metal
as % Spot Price:		 9.34% 12.24% n/a 2.90%

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.     ×