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 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 300koz. of gold and 10.0Moz. 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 ~$1103.6M which is a fall of roughly 9% over the last one months. As of 05/10/2023 they have ~$494M debt and ~$67M cash. They have 354M shares outstanding and trade on the New York Stock Exchange.
Quick Links
Login to access
General Details
Financial
05/03/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$1,206.84M
$1,103.60M
05/03/2023
$-103.24M
Total Assets:
$1,300.00M
$1,300.00M
05/03/2023
$0.00M
Total Liabilities:
$660.00M
$660.00M
05/03/2023
$0.00M
Current Assets:
$205.00M
$205.00M
05/03/2023
$0.00M
Current Liabilities:
$138.00M
$138.00M
05/03/2023
$0.00M
Total Debt:
$515.00M
$494.00M
05/10/2023
$-21.00M
Cash:
$61.00M
$67.00M
05/10/2023
$6.00M
Enterprise Value:
$1,660.84M
$1,530.60M
07/03/2018
$-130.24M
Cash Flow:
$109.28M
$20.09M
never
$-89.19M
Cash Flow Multiple:
11.04
54.93
never
43.89
Net Debt to Cash Flow Ratio:
4.15
21.25
never
17.10
Finance within 1 year:
05/03/2023
n/a
Misc
05/03/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
354,000,000
354,000,000
05/03/2023
0
Shares (FD):
356,000,000
356,000,000
05/03/2023
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
05/03/2023
n/a
Production (Gold Eq Oz.):
(guess) 477,677
(guess) 421,142
05/10/2023
-56,535
Production (Silver Eq Oz.) :
(guess) 38,164,976
(guess) 34,764,307
05/10/2023
-3,400,669
Initial CapEx (Outstanding):
n/a
n/a
05/03/2023
n/a
Funding Option:
n/a
n/a
05/03/2023
n/a
Documentation:
none
PRODUCER
05/10/2023
n/a
Future MCap Modifier:
0.25Producer: Quality
0.25Producer: Quality
04/24/2023
0
Cash Flow Multiplier:
10
10
04/13/2023
0.00
Resource Data
GOLD
05/03/2023 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
05/03/2023
0.00M
Measured & Indicated:
6.00M
6.00M
05/03/2023
0.00M
Inferred:
2.00M
2.00M
05/03/2023
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
05/03/2023
0.00M
Measured & Indicated:
4.82M
4.82M
05/03/2023
0.00M
Inferred:
0.88M
0.88M
05/03/2023
0.00M
Reserves & Resources:
5.70M
5.70M
never
0.00M
C U R R E N T
Annual Production:
(guess) 340,000oz.
(guess) 300,000oz.
05/10/2023
-40,000oz.
Cash Cost:
$1,200
$1,300
05/10/2023
$100.00
Extra Operating Cost:
$600
$600
05/03/2023
$0.00
Average Grade:
5.00 g/t
5.00 g/t
05/03/2023
n/a
Recovery Rate:
(CG) 88.00%
(CG) 88.00%
05/10/2023
0.00%
F U T U R E
Proven & Probable:
6.00M
6.00M
05/03/2023
0.00M
Annual Production:
370,000oz.
370,000oz.
05/03/2023
0oz.
Cash Cost:
$1,100
$1,300
05/10/2023
$200
Extra Operating Cost:
$500
$500
05/03/2023
$0
SILVER
05/03/2023 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
05/03/2023
0.00M
Measured & Indicated:
320.00M
320.00M
05/03/2023
0.00M
Inferred:
85.00M
85.00M
05/03/2023
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
05/03/2023
0.00M
Measured & Indicated:
259.25M
259.25M
05/03/2023
0.00M
Inferred:
36.13M
36.13M
05/03/2023
0.00M
Reserves & Resources:
295.38M
295.38M
never
0.00M
C U R R E N T
Annual Production:
(guess) 11,000,000oz.
(guess) 10,000,000oz.
05/10/2023
-1,000,000oz.
Cash Cost:
$14.00
$15.00
05/10/2023
$1.00
Extra Operating Cost:
$8.00
$8.00
05/03/2023
$0.00
Average Grade:
75.00 g/t
75.00 g/t
05/03/2023
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
05/10/2023
0.00%
F U T U R E
Proven & Probable:
350.00M
350.00M
05/03/2023
0.00M
Annual Production:
16,000,000oz.
16,000,000oz.
05/03/2023
0oz.
Cash Cost:
$15.00
$15.00
05/03/2023
$0.00
Extra Operating Cost:
$8.00
$8.00
05/03/2023
$0.00
Property
Last Analysis Data (05/03/2023)
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
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
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
05/03/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
52.58%
53.39%
n/a
0.81%
Percentage Silver:
47.42%
46.61%
n/a
-0.81%
Total (Gold Eq. Oz.):
6.47M
6.37M
n/a
-0.10M
Total (Silver Eq. Oz.):
516.65M
525.66M
n/a
9.01M
P L A U S I B L E
Gold Eq. Oz.:
5.60M
5.51M
n/a
-0.08M
Silver Eq. Oz.:
447.30M
455.23M
n/a
7.93M
Maximum Profit (Gold):
$648.07M
$141.52M
n/a
$-506.55M
Maximum Profit (Silver):
$674.73M
$122.87M
n/a
$-551.86M
Total Maximum Profit:
$1,322.80M
$264.39M
n/a
$-1,058.41M
Max Profit / Current MCap:
1.096
0.240
n/a
-0.857
Max Profit Per Share (Gold):
$1.82
$0.40
n/a
$-1.42
Max Profit Per Share (Silver):
$1.90
$0.35
n/a
$-1.55
Total Max Profit Per Share:
$3.72
$0.74
n/a
$-2.97
Total Free Profit Per Share:
$0.33
$0.00
n/a
$-0.33
FD MCap / Gold Eq.:
$215.57
$200.12
n/a
$-15.45
FD MCap / Silver Eq.:
$2.70
$2.42
n/a
$-0.27
FD MCap / Per Metal as % Spot Price:
10.69%
10.28%
n/a
-0.41%
Measured & Indicated
05/03/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
59.97%
60.75%
n/a
0.78%
Percentage Silver:
40.03%
39.25%
n/a
-0.78%
Total (Gold Eq. Oz.):
10.01M
9.88M
n/a
-0.13M
Total (Silver Eq. Oz.):
799.38M
815.29M
n/a
15.90M
P L A U S I B L E
Gold Eq. Oz.:
8.07M
7.96M
n/a
-0.10M
Silver Eq. Oz.:
644.55M
657.33M
n/a
12.78M
Maximum Profit (Gold):
$1,044.53M
$228.10M
n/a
$-816.43M
Maximum Profit (Silver):
$839.97M
$152.96M
n/a
$-687.01M
Total Maximum Profit:
$1,884.50M
$381.06M
n/a
$-1,503.44M
Max Profit / Current MCap:
1.562
0.345
n/a
-1.216
Max Profit Per Share (Gold):
$2.93
$0.64
n/a
$-2.29
Max Profit Per Share (Silver):
$2.36
$0.43
n/a
$-1.93
Total Max Profit Per Share:
$5.29
$1.07
n/a
$-4.22
Total Free Profit Per Share:
$1.90
$0.00
n/a
$-1.90
FD MCap / Gold Eq.:
$149.60
$138.59
n/a
$-11.01
FD MCap / Silver Eq.:
$1.87
$1.68
n/a
$-0.19
FD MCap / Per Metal as % Spot Price:
7.42%
7.12%
n/a
-0.30%
Reserves & Resources
05/03/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
61.21%
61.99%
n/a
0.78%
Percentage Silver:
38.79%
38.01%
n/a
-0.78%
Total (Gold Eq. Oz.):
13.07M
12.91M
n/a
-0.16M
Total (Silver Eq. Oz.):
1,044.18M
1,065.38M
n/a
21.21M
P L A U S I B L E
Gold Eq. Oz.:
9.40M
9.28M
n/a
-0.12M
Silver Eq. Oz.:
750.98M
766.09M
n/a
15.12M
Maximum Profit (Gold):
$1,235.14M
$269.72M
n/a
$-965.42M
Maximum Profit (Silver):
$957.02M
$174.27M
n/a
$-782.74M
Total Maximum Profit:
$2,192.15M
$443.99M
n/a
$-1,748.16M
Max Profit / Current MCap:
1.816
0.402
n/a
-1.414
Max Profit Per Share (Gold):
$3.47
$0.76
n/a
$-2.71
Max Profit Per Share (Silver):
$2.69
$0.49
n/a
$-2.20
Total Max Profit Per Share:
$6.16
$1.25
n/a
$-4.91
Total Free Profit Per Share:
$2.77
$0.00
n/a
$-2.77
FD MCap / Gold Eq.:
$128.40
$118.91
n/a
$-9.48
FD MCap / Silver Eq.:
$1.61
$1.44
n/a
$-0.17
FD MCap / Per Metal as % Spot Price:
6.37%
6.11%
n/a
-0.26%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
05/03/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Spot Gold:
$2,016.60
$1,947.30
06/03/2023
$-69.30
Spot Silver:
$25.24
$23.59
06/03/2023
$-1.65
Gold:Silver Ratio:
79.90
82.55
06/03/2023
2.65
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
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: