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 350koz. of gold and 11.0Moz. 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 ~$1804.43M which is a fall of roughly 16% over the last three months. As of 05/04/2021 they have ~$412M debt and ~$154M cash. They have 244M 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 05/04/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $2,146.20M $1,804.43M 05/04/2021 $-341.78M
Total Assets: $1,349.00M $1,349.00M 05/04/2021 $0.00M
Total Liabilities: $660.00M $660.00M 05/04/2021 $0.00M
Current Assets: $220.00M $220.00M 05/04/2021 $0.00M
Current Liabilities: $138.00M $138.00M 05/04/2021 $0.00M
Total Debt: $412.00M $412.00M 05/04/2021 $0.00M
Cash: $154.00M $154.00M 05/04/2021 $0.00M
Enterprise Value: $2,404.20M $2,062.43M 05/10/2035 $-341.78M
Cash Flow: $150.28M $151.91M never $1.63M
Cash Flow Multiple: 14.28 11.88 never -2.40
Net Debt to
Cash Flow Ratio:
1.72 1.70 never -0.02
Finance within 1 year: 05/04/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 05/04/2021 0.00%
Misc 05/04/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 243,537,000 243,537,000 05/04/2021 0
Shares (FD): 245,000,000 245,000,000 05/04/2021 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 05/04/2021 n/a
Production (Gold Eq Oz.): (guess) 
513,707
(guess) 
504,133
05/04/2021 -9,574
Production (Silver Eq Oz.): (guess) 
34,517,567
(guess) 
35,978,397
05/04/2021 1,460,830
Initial CapEx (Outstanding): n/a n/a 05/04/2021 n/a
Funding Option: n/a n/a 05/04/2021 n/a
Documentation: none PRODUCER 05/04/2021 n/a
Value Adjustment: 20% 20% never 0%

Resource Data

GOLD 05/04/2021
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 05/04/2021 0.00M
Measured & Indicated: 6.00M 6.00M 05/04/2021 0.00M
Inferred: 3.00M 3.00M 05/04/2021 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 05/04/2021 0.00M
Measured & Indicated: 4.75M 4.75M 05/04/2021 0.00M
Inferred: 1.32M 1.32M 05/04/2021 0.00M
Reserves & Resources: 6.07M 6.07M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
350,000oz.
(guess) 
350,000oz.
05/04/2021 0oz.
Cash Cost: $950 $950 05/04/2021 $0.00
Extra Operating Cost: $450 $450 05/04/2021 $0.00
Average Grade: 5.00 g/t 5.00 g/t 05/04/2021 n/a
Recovery Rate: (CG)  88.00% (CG)  88.00% 05/04/2021 0.00%
F
U
T
U
R
E
Proven & Probable: 5.00M 5.00M 05/04/2021 0.00M
Annual Production: 400,000oz. 400,000oz. 05/04/2021 0oz.
Cash Cost: $950 $950 05/04/2021 $0
Extra Operating Cost: $450 $450 05/04/2021 $0
SILVER 05/04/2021
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 05/04/2021 0.00M
Measured & Indicated: 400.00M 400.00M 05/04/2021 0.00M
Inferred: 100.00M 100.00M 05/04/2021 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 05/04/2021 0.00M
Measured & Indicated: 314.50M 314.50M 05/04/2021 0.00M
Inferred: 42.50M 42.50M 05/04/2021 0.00M
Reserves & Resources: 357.00M 357.00M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
11,000,000oz.
(guess) 
11,000,000oz.
05/04/2021 0oz.
Cash Cost: $13.00 $13.00 05/04/2021 $0.00
Extra Operating Cost: $6.00 $6.00 05/04/2021 $0.00
Average Grade: 75.00 g/t 75.00 g/t 05/04/2021 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 05/04/2021 0.00%
F
U
T
U
R
E
Proven & Probable: 400.00M 400.00M 05/04/2021 0.00M
Annual Production: 18,000,000oz. 18,000,000oz. 05/04/2021 0oz.
Cash Cost: $13.00 $13.00 05/04/2021 $0.00
Extra Operating Cost: $6.50 $6.50 05/04/2021 $0.00

Property

Last Analysis Data  (05/04/2021)
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
Production Bolivia San Bartolome 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
05/04/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 44.64% 46.13% n/a 1.49%
Percentage Silver: 55.36% 53.87% n/a -1.49%
Total (Gold Eq. Oz.): 6.72M 6.50M n/a -0.22M
Total (Silver Eq. Oz.): 451.58M 464.10M n/a 12.52M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 5.80M 5.62M n/a -0.18M
Silver Eq. Oz.: 389.89M 400.91M n/a 11.02M
Maximum Profit (Gold): $839.58M $924.74M n/a $85.16M
Maximum Profit (Silver): $1,333.40M $1,153.11M n/a $-180.29M
Total Maximum Profit: $2,172.98M $2,077.85M n/a $-95.13M
Max Profit / Current MCap: 1.012 1.152 n/a 0.139
Max Profit Per Share (Gold): $3.43 $3.77 n/a $0.35
Max Profit Per Share (Silver): $5.44 $4.71 n/a $-0.74
Total Max Profit Per Share: $8.87 $8.48 n/a $-0.39
Total Free Profit Per Share: $0.11 $1.12 n/a $1.01
FD Mkt. Cap / Gold Eq.: $369.87 $321.21 n/a $-48.66
FD Mkt. Cap / Silver Eq.: $5.50 $4.50 n/a $-1.00
FD Mkt. Cap / Per Metal
as % Spot Price:
20.80% 17.68% n/a -3.12%
Measured &
Indicated
05/04/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 50.20% 51.70% n/a 1.50%
Percentage Silver: 49.80% 48.30% n/a -1.50%
Total (Gold Eq. Oz.): 11.95M 11.60M n/a -0.35M
Total (Silver Eq. Oz.): 803.16M 828.20M n/a 25.04M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 9.43M 9.16M n/a -0.27M
Silver Eq. Oz.: 633.80M 653.64M n/a 19.83M
Maximum Profit (Gold): $1,511.25M $1,664.53M n/a $153.28M
Maximum Profit (Silver): $1,973.42M $1,706.60M n/a $-266.82M
Total Maximum Profit: $3,484.67M $3,371.13M n/a $-113.54M
Max Profit / Current MCap: 1.624 1.868 n/a 0.245
Max Profit Per Share (Gold): $6.17 $6.79 n/a $0.63
Max Profit Per Share (Silver): $8.05 $6.97 n/a $-1.09
Total Max Profit Per Share: $14.22 $13.76 n/a $-0.46
Total Free Profit Per Share: $5.46 $6.39 n/a $0.93
FD Mkt. Cap / Gold Eq.: $227.53 $197.02 n/a $-30.52
FD Mkt. Cap / Silver Eq.: $3.39 $2.76 n/a $-0.63
FD Mkt. Cap / Per Metal
as % Spot Price:
12.79% 10.84% n/a -1.95%

Reserves &
Resources
05/04/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 54.74% 56.23% n/a 1.49%
Percentage Silver: 45.26% 43.77% n/a -1.49%
Total (Gold Eq. Oz.): 16.44M 16.01M n/a -0.44M
Total (Silver Eq. Oz.): 1,104.74M 1,142.30M n/a 37.56M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 11.39M 11.07M n/a -0.31M
Silver Eq. Oz.: 765.00M 790.34M n/a 25.34M
Maximum Profit (Gold): $1,931.04M $2,126.90M n/a $195.86M
Maximum Profit (Silver): $2,240.10M $1,937.22M n/a $-302.88M
Total Maximum Profit: $4,171.15M $4,064.12M n/a $-107.02M
Max Profit / Current MCap: 1.944 2.252 n/a 0.309
Max Profit Per Share (Gold): $7.88 $8.68 n/a $0.80
Max Profit Per Share (Silver): $9.14 $7.91 n/a $-1.24
Total Max Profit Per Share: $17.03 $16.59 n/a $-0.44
Total Free Profit Per Share: $8.27 $9.22 n/a $0.96
FD Mkt. Cap / Gold Eq.: $188.51 $162.94 n/a $-25.57
FD Mkt. Cap / Silver Eq.: $2.81 $2.28 n/a $-0.52
FD Mkt. Cap / Per Metal
as % Spot Price:
10.60% 8.97% n/a -1.63%

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.     ×