Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

Coeur Mining Inc

www: www.coeur.com   email: investors@coeur.com
Category: Major
Rating:
Upside Downside Quality
3.5 3.5 A
Risk: Moderate View History

Rating History

Date Category Rating Risk
Upside Downside Quality
02/13/2026 Major 3.5 3.5AModerate
Current Major 3.5 3.5AModerate
Profile
Notes
Forum
Your Data
Calculated with the site's default values. Re-calculate using:



Waiting for

TradingView Chart

Price Data Price Data Drill Results Drill Results

Symbol Traded Checked Price
NYSE:CDE 10/02/2026 10/02/2026 USD 17.66
TSE:CDE 10/02/2026 10/02/2026 CAD 25.1900
Date Notes
12/18/2024
4.5M at 794 gpt AU at Silver Tip
4.5M at 794 gpt AU at Silver Tip
01/22/2024
5M at 1261 gpt AG, 22% PB, 22% ZN at Silver Tip
5M at 1261 gpt AG, 22% PB, 22% ZN at Silver Tip

Performance

+/-
since
1 Day Last Friday 4 Weeks
0.40% 0.40% 0.40%
3 Months 6 Months 1 Year
10.10% 3.09% 3.09%

Your Portfolios

Scorecard   (1 Star = Poor, 5 Stars = Excellent)

Category Don's Site Average Yours Category
Balance Sheet Balance Sheet
Costs (Exp/Dev/Prod) Costs (Exp/Dev/Prod)
Exploration Potential Exploration Potential
Management/Execution Management/Execution
Ownership/Hedging Ownership/Hedging
Project Locations/Taxes Project Locations/Taxes
Properties/Projects/Pipeline Properties/Projects/Pipeline
Share Structure/Dilution Share Structure/Dilution
Risk (1 = High, 5 = Low) Risk (1 = High, 5 = Low)
Upside Potential Upside Potential
18 Ratings

Your Summary (edit)

Stock Summary (from last analysis - 02/13/2026)

Coeur Mining is a large gold/silver producer, with a FD mkt cap around $20B. They have been a poor performer and have to reach $70 per share to get back to where their share price traded in 2006. However, they have been aggressive, purchasing Orko Silver, Paramount Gold, a mine from Goldcorp, and Silvercrest Metals in 2024 (Las Chispas), and New Gold in 2025. They tend to have a weak balance sheet, which is currently $760 million in debt and $390 million in cash.

Their last two deals changed the direction of the company. Silvercrest lowered their silver costs, and New Gold lowered their gold costs. They paid a 16% premium to acquire New Gold. New Gold shareholders will get 38% of the new company. A good deal for both companies. This creates a juggernaut, with production of 900K oz AU and 20M oz AG. The deal will close in March/April 2026.

If they can clean up their balance sheet (normally not their strategy), their share price should take off from FCF multiple expansion. But they tend to be spenders (spending over $200M in 2025 on capex and exploration) and not shareholder-friendly. Also, they like to hedge. Even with these negatives, it’s a stock you have to own because of its leverage to higher gold/silver prices. Also, they tend to perform well during bull markets because of their brand name and mine locations.

In 2026, they will produce about 20 million ounces of silver and 900,000 ounces of gold (my AISC estimates for 2026 are around $17 for silver and $1300 for gold). That is substantial production, and with rising gold and silver prices, free cash flow should reach $3.5 billion annually at current gold/silver prices.

I look for this stock to do well if PM prices rise. They have become mostly a gold producer, with more revenue from gold (68%) than silver (25%). However, they produce enough silver to be considered a silver miner. The best thing about this company is that 93% of their revenue is from gold and silver, and very little from base metals, also most of their mines are in good locations.

They are currently not providing any production guidance beyond 2026. This is a red flag. One bright spot for them is Silver Tip in northern British Columbia. It’s already a 75M oz resource, and had this hole in 2023: 5 meters at 1261 gpt AG, 22% PB, 22% ZN. So, it’s growing in size. It’s probably a 100M oz mine, but we won’t see production for about 5 years. They planned to spend $13M on exploration at Silver Tip in 2025.

Here is an overview of their seven producing mines:

Las Chispas (Mexico): 9M oz AG, 50K oz AU.
Palmarejo (Mexico): 100K oz AU, 6M oz AG.
Rochester (Nevada): 6M oz AG, 40K oz AU.
Kensington (Alaska): 100K oz AU.
Wharf (South Dakota): 90K oz AU.
Rainy River: 300K oz AU.
New Afton: 125K oz AU (plus copper).

They currently have a 6.5 FCF multiple, and FCF runrate of about $3.5B at current gold/silver prices ($5000/$77). Their FCF multiple should explode if they clean up their balance sheet and their margins increase. I think they could reach a 20 multiple, but that might be optimistic.

The data in GSD assumes the New Gold acquisition will close in Q1/Q2 2026.


DD

General Details

Financial 02/13/2026
Last
Analysis
Data

Current Data
Item Value Value Updated
MCap (FD): $23,318.40M $18,348.74M 08/05/2026
MCap (OS): $23,094.40M $18,154.48M 08/05/2026
Total Assets: $4,512.00M $4,512.00M 02/13/2026
Total Liabilities: $412.00M $843.00M 05/06/2026
Current Assets: $667.00M $1,051.00M 08/05/2026
Current Liabilities: $333.00M $333.00M 02/13/2026
Total Debt: $761.00M $705.00M 08/05/2026
Cash: $391.00M $1,051.00M 08/05/2026
Debt (Net): $370.00M $-346.00M
Enterprise Value: $23,688.40M $18,002.74M
Cash Flow: $3,468.77M $1,167.30M never
Cash Flow Multiple: 6.72 15.72 never
Net Debt to
Cash Flow Ratio:
0.11 n/a never
Finance within 1 year: 02/13/2026
Misc 02/13/2026
Last
Analysis
Data

Current Data
Item Value Value Updated
Shares Outstanding: 1,031,000,000 1,028,000,001 08/05/2026
Shares (FD): 1,041,000,000 1,039,000,000 08/05/2026
Insider Ownership: n/a n/a 02/13/2026
Dividend (Annual): n/a n/a 08/07/2026
Company Type: Mostly Silver Mostly Silver never
Group: Producer Producer never
Production ETA: n/a n/a 02/13/2026
Production (Gold Eq Oz.): (guess) 
1,207,565
(guess) 
1,040,444
05/06/2026
Production (Silver Eq Oz.): (guess) 
78,524,258
(guess) 
71,645,085
05/06/2026
Development Phase: Producer (Single Mine) Producer (Multiple Mines) 05/06/2026
Optionality Play: none No
F
U
T
U
R
E
% of Spot: 30
Producer: Elite Quality
30
Producer: Elite Quality
02/13/2026
Cash Flow Multiple: 24 28 05/06/2026

Resource Data

GOLD 02/13/2026
Last Analysis Data

Current Data
Item Value Value Updated
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 6.00M 7.00M 03/23/2026
Measured & Indicated: 12.00M 13.00M 03/23/2026
Inferred: 2.00M 4.00M 03/23/2026
Reserves & Resources: 14.00M 17.00M never
P
L
A
U
S
I
B
L
E
Proven & Probable: 5.28M 6.16M 03/23/2026
Measured & Indicated: 9.50M 10.38M 03/23/2026
Inferred: 0.88M 1.76M 03/23/2026
Reserves & Resources: 10.38M 12.14M never
C
U
R
R
E
N
T
Annual Production: (guess) 
900,000oz.
(guess) 
750,000oz.
05/06/2026
Cash Cost: $1,400 $2,400 08/05/2026
Extra Operating Cost: $800 $800 08/05/2026
Total: $2,200 $3,200 08/05/2026
Margin (Free Cash Flow): $2,842 (56%) $940 (23%)
MCap / Production (AuEq): $19,310.27 $17,635.49
EV / Production (AuEq): $19,616.67 $17,302.94
G
R
A
D
E
Underground (Avg): 8.00 g/t 8.00 g/t 02/13/2026
Open Pit (Avg): n/a 0.30 g/t 02/13/2026
Recovery Rate: (CG)  88.00% (CG)  88.00% 08/07/2026
F
U
T
U
R
E
Proven & Probable: 12.00M 12.00M 02/13/2026
Annual Production: 925,000oz. 800,000oz. 08/07/2026
Cash Cost: $1,400 $3,000 08/05/2026
Extra Operating Cost: $800 $1,000 03/23/2026
SILVER 02/13/2026
Last Analysis Data

Current Data
Item Value Value Updated
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 270.00M 28.00M 03/23/2026
Measured & Indicated: 450.00M 450.00M 02/13/2026
Inferred: 100.00M 100.00M 02/13/2026
Reserves & Resources: 550.00M 550.00M never
P
L
A
U
S
I
B
L
E
Proven & Probable: 229.50M 23.80M 03/23/2026
Measured & Indicated: 351.90M 310.76M 02/13/2026
Inferred: 42.50M 42.50M 02/13/2026
Reserves & Resources: 394.40M 353.26M never
C
U
R
R
E
N
T
Annual Production: (guess) 
20,000,000oz.
(guess) 
20,000,000oz.
03/23/2026
Cash Cost: $18.00 $27.00 08/05/2026
Extra Operating Cost: $14.00 $10.00 08/05/2026
Total: $32.00 $37.00 08/05/2026
Margin (Free Cash Flow): $45.54 (58.73%) $23.12 (38.46%)
MCap / Production (AgEq): $296.96 $256.11
EV / Production (AgEq): $301.67 $251.28
G
R
A
D
E
Underground (Avg): 150.00 g/t 150.00 g/t 02/13/2026
Open Pit (Avg): n/a 60.00 g/t 02/13/2026
Recovery Rate: (CG)  85.00% (CG)  85.00% 08/07/2026
F
U
T
U
R
E
Proven & Probable: 300.00M 400.00M 03/23/2026
Annual Production: 21,000,000oz. 20,000,000oz. 03/23/2026
Cash Cost: $19.00 $30.00 08/05/2026
Extra Operating Cost: $15.00 $15.00 02/13/2026

Property

Last Analysis Data  (02/13/2026)
Stage Name Owned
%
NPV
$M
IRR
%
CapEx
$M
Au Ag Cu Notes
Exp Silvertip
100 show
70 million oz and growing.

Size: 40,000 ha
Prod Las Chispas
100 show
100 million oz at 600 gpt

Growing in size.

Acquired from Silvercrest acquisition.
Prod Palmarejo
100 n/a
Exp Cruz de Mayo
100 show
Early exploration.
Exp Huasabas
100 show
Early Exploration
Prod Kensington
100 n/a
Prod Rochester
100 n/a
Prod Wharf
100 show
80,000 oz year production

Size: 3,000 ha
Dev Sterling
100 show
700,000 oz deposit at 2.2 gpt

Size: 5,500 ha
Current Data
Stage Name Owned
%
NPV
$M
IRR
%
CapEx
$M
Au Ag Cu Notes
Prod New Afton
100 n/a
Prod Rainy River
100 show
3M oz deposit.
300k production /yr

Size: 15,000 ha
Exp Silvertip
100 show
70 million oz and growing.

Size: 40,000 ha
Prod Las Chispas
100 show
100 million oz at 600 gpt

Growing in size.

Acquired from Silvercrest acquisition.
Prod Palmarejo
100 n/a
Exp Cruz de Mayo
100 show
Early exploration.
Exp Huasabas
100 show
Early Exploration
Prod Kensington
100 n/a
Prod Rochester
100 n/a
Prod Wharf
100 show
80,000 oz year production

Size: 3,000 ha
Dev Sterling
100 show
700,000 oz deposit at 2.2 gpt

Size: 5,500 ha

Profitability (by resource)

Proven &
Probable
02/13/2026
Last Analysis Data

Current Data
Item Value Value Updated
Percentage Gold: 59.10% 94.51% n/a
Percentage Silver: 40.90% 5.49% n/a
Total (Gold Eq. Oz.): 10.15M 7.41M n/a
Total (Silver Eq. Oz.): 660.16M 510.02M n/a
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 8.81M 6.51M n/a
Silver Eq. Oz.: 572.84M 447.98M n/a
Maximum Profit (Gold): $15,006.76M $5,789.60M n/a
Maximum Profit (Silver): $10,451.43M $550.26M n/a
Total Maximum Profit: $25,458.19M $6,339.86M n/a
Max Profit / Current MCap: 1.092 0.346 n/a
Max Profit Per Share (Gold): $14.42 $5.57 n/a
Max Profit Per Share (Silver): $10.04 $0.53 n/a
Total Max Profit Per Share: $24.46 $6.10 n/a
Total Free Profit Per Share: $2.06 $0.00 n/a
FD MCap / Gold Eq.: $2,647.02 $2,820.44 n/a
FD MCap / Silver Eq.: $40.71 $40.96 n/a
FD MCap / Per Metal
as % Spot Price:
52.50% 68.13% n/a
EV / Gold Eq.: $2,689.02 $2,767.26 n/a
EV / Silver Eq.: $41.35 $40.19 n/a
EV / Per Metal
as % Spot Price:
53.33% 66.84% n/a
Measured &
Indicated
02/13/2026
Last Analysis Data

Current Data
Item Value Value Updated
Percentage Gold: 63.42% 66.55% n/a
Percentage Silver: 36.58% 33.45% n/a
Total (Gold Eq. Oz.): 18.92M 19.53M n/a
Total (Silver Eq. Oz.): 1,230.32M 1,345.18M n/a
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 14.92M 14.90M n/a
Silver Eq. Oz.: 969.92M 1,025.80M n/a
Maximum Profit (Gold): $27,012.17M $9,759.61M n/a
Maximum Profit (Silver): $16,025.53M $7,184.77M n/a
Total Maximum Profit: $43,037.70M $16,944.38M n/a
Max Profit / Current MCap: 1.846 0.923 n/a
Max Profit Per Share (Gold): $25.95 $9.39 n/a
Max Profit Per Share (Silver): $15.39 $6.92 n/a
Total Max Profit Per Share: $41.34 $16.31 n/a
Total Free Profit Per Share: $18.94 $0.00 n/a
FD MCap / Gold Eq.: $1,563.36 $1,231.71 n/a
FD MCap / Silver Eq.: $24.04 $17.89 n/a
FD MCap / Per Metal
as % Spot Price:
31.01% 29.75% n/a
EV / Gold Eq.: $1,588.16 $1,208.49 n/a
EV / Silver Eq.: $24.42 $17.55 n/a
EV / Per Metal
as % Spot Price:
31.50% 29.19% n/a

Reserves &
Resources
02/13/2026
Last Analysis Data

Current Data
Item Value Value Updated
Percentage Gold: 62.34% 68.03% n/a
Percentage Silver: 37.66% 31.97% n/a
Total (Gold Eq. Oz.): 22.46M 24.99M n/a
Total (Silver Eq. Oz.): 1,460.38M 1,720.62M n/a
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 16.45M 17.27M n/a
Silver Eq. Oz.: 1,069.64M 1,189.50M n/a
Maximum Profit (Gold): $29,513.30M $11,413.78M n/a
Maximum Profit (Silver): $17,960.98M $8,167.37M n/a
Total Maximum Profit: $47,474.28M $19,581.15M n/a
Max Profit / Current MCap: 2.036 1.067 n/a
Max Profit Per Share (Gold): $28.35 $10.99 n/a
Max Profit Per Share (Silver): $17.25 $7.86 n/a
Total Max Profit Per Share: $45.60 $18.85 n/a
Total Free Profit Per Share: $23.20 $1.19 n/a
FD MCap / Gold Eq.: $1,417.60 $1,062.21 n/a
FD MCap / Silver Eq.: $21.80 $15.43 n/a
FD MCap / Per Metal
as % Spot Price:
28.11% 25.66% n/a
EV / Gold Eq.: $1,440.10 $1,042.18 n/a
EV / Silver Eq.: $22.15 $15.13 n/a
EV / Per Metal
as % Spot Price:
28.56% 25.17% n/a

Future Valuation (Cash Flow & Totals)

Totals 02/13/2026
Last
Analysis
Data

Current Data
Item Value Value Updated
C
U
R
R
E
N
T
R & R Valuation: $24,881.96M $21,453.77M n/a
FD MCap: $23,318.40M $18,348.74M n/a
Annual Gold Production: (guess) 
900,000oz.
(guess) 
750,000oz.
05/06/2026
Annual Silver Production: (guess) 
20,000,000oz.
(guess) 
20,000,000oz.
03/23/2026
F

U

T

U

R

E
FD MCap (Resources): $35,100.00M $49,200.00M n/a
FD MCap Growth (Resources): 51% 168% n/a
FD MCap (Cash Flow): $142,824.00M $154,000M n/a
FD MCap Growth (Cash Flow): 512% 739% n/a
Estimated
Price
USD: $137.20 $148.22 n/a
Ratio FD MCap (Resources : Cash Flow): 0.25 0.32 n/a
Annual
Production
Gold: 925,000 oz. 800,000 oz. n/a
Silver: 21,000,000 oz. 20,000,000 oz. n/a
Current
FD MCap /
Gold Eq. Reserves: 1,195.82 783.18 n/a
Silver Eq. Reserves: 29.90 22.38 n/a
Gold Eq. Production: 16,081.66 13,379.29 n/a
Silver Eq. Production: 402.04 382.27 n/a
P&P
Reserves
(oz.)
Gold: 12.00M 12.00M 02/13/2026
Silver: 300.00M 400.00M 03/23/2026
Gold Eq.: 19.50M 23.43M 03/23/2026
Silver Eq.: 780.00M 820.00M 03/23/2026
P&P Reserves
per FD
Share (oz.)
Gold: 0.012 0.012 n/a
Silver: 0.288 0.385 n/a
Gold Eq.: 0.019 0.023 n/a
Silver Eq.: 0.749 0.789 n/a
Free Cash Flow 02/13/2026
Last
Analysis
Data

Current Data
Item Value Value Updated
Current: $3,468.77M $1,167.30M n/a
Current Multiple: 6.72 15.72 n/a
Current FCF/MCap Ratio: 14.88% 6.36% n/a
Current FCF/Share: $3.33 $1.12 n/a
F
U
T
U
R
E
@ current pm prices: $3,543.37M $414.30M n/a
Multiple @ current pm prices: 6.58 44.29 n/a
Growth @ current pm prices: 2.15% -64.51% n/a
@ future prices: $5,951.00M $5,500.00M n/a
Multiple @ future prices: 3.92 3.34 n/a
Growth @ future prices: 371.17% 371.17% n/a

Defaults