Subscribe Now - Standard: only $299 per year or Premium: only $399 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated with the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
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
Your Portfolios
Quick Links
Internal
⇒ Cash Flow Calculator
⇒ Forum Board
⇒ Search & Compare View
External
⇒ Canadian Insider
⇒ ceo.ca
⇒ Investors Hub
⇒ SEDAR
⇒ Seeking Alpha
⇒ StockChase - Expert Opinions
⇒ X (Latest)
⇒ X (Top)
⇒ YouTube
Quotes & Charts
Google Finance
⇒ NYSE:CDE
⇒ TSE:CDE
Yahoo Finance
⇒ NYSE:CDE
⇒ TSE:CDE
StockCharts
⇒ NYSE:CDE
⇒ NYSE:CDE / Spot Gold
⇒ NYSE:CDE / Spot Silver
⇒ TSE:CDE
YCharts
⇒ Key Stats
⇒ News
⇒ Quote
⇒ Share History
Other
⇒ NYSE:CDE - Financial Times
⇒ NYSE:CDE - TMX
⇒ NYSE:CDE - Trading View
⇒ TSE:CDE - Financial Times
⇒ TSE:CDE - TMX
⇒ TSE:CDE - Trading View
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:
30Producer: Elite Quality
30Producer: 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 %
Type
NPV $M
IRR %
CapEx $M
Au
Ag
Cu
Notes
Exp
Silvertip
British Columbia
100 (guess)
Both
show
70 million oz and growing. Size: 40,000 ha
Prod
Las Chispas
Mexico
100 (guess)
n/a
show
100 million oz at 600 gpt
Growing in size.
Acquired from Silvercrest acquisition.
Prod
Palmarejo
100
n/a
n/a
Exp
Cruz de Mayo
Mexico
100 (guess)
n/a
show
Early exploration.
Exp
Huasabas
Mexico
100 (guess)
n/a
show
Early Exploration
Prod
Kensington
Juneau, Al
100
n/a
n/a
Prod
Rochester
Nevada
100
n/a
n/a
Prod
Wharf
South Dakota
100 (guess)
Underground
show
80,000 oz year production Size: 3,000 ha
Dev
Sterling
Nevada
100 (guess)
Both
show
700,000 oz deposit at 2.2 gpt Size: 5,500 ha
Current Data
Stage
Name
Owned %
Type
NPV $M
IRR %
CapEx $M
Au
Ag
Cu
Notes
Prod
New Afton
British Columbia
100
Underground
n/a
Prod
Rainy River
Ontario
100
Open Pit
show
3M oz deposit.
300k production /yr Size: 15,000 ha
Exp
Silvertip
British Columbia
100 (guess)
Both
show
70 million oz and growing. Size: 40,000 ha
Prod
Las Chispas
Mexico
100 (guess)
n/a
show
100 million oz at 600 gpt
Growing in size.
Acquired from Silvercrest acquisition.
Prod
Palmarejo
100
n/a
n/a
Exp
Cruz de Mayo
Mexico
100 (guess)
n/a
show
Early exploration.
Exp
Huasabas
Mexico
100 (guess)
n/a
show
Early Exploration
Prod
Kensington
Juneau, Al
100
n/a
n/a
Prod
Rochester
Nevada
100
n/a
n/a
Prod
Wharf
South Dakota
100 (guess)
Underground
show
80,000 oz year production Size: 3,000 ha
Dev
Sterling
Nevada
100 (guess)
Both
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
Defaults
02/13/2026 Last Analysis Data
Current Data
Item
Value
Value
Updated
Spot Gold:
$5,042.19
$4,139.87
10/03/2026
Spot Silver:
$77.54
$60.12
10/03/2026
Gold:Silver Ratio:
65.03
68.86
10/03/2026
Spot Gold (Future):
$6,000.00
$7,000.00
Spot Silver (Future):
$150.00
$200.00
Gold:Silver Ratio (Future):
40.00
35.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow