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 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.

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

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: 0.25
Producer: Quality
 0.25
Producer: 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 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		 05/03/2023
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)

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.     ×