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 & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
NYSE:CDE USD

Description

Coeur Mining Inc are a gold and silver focused major with five producing mines in Mexico and USA, one mine in development in USA and three exploration properties. Currently they produce roughly 900koz. of gold and 20.0Moz. of silver per year. They have approximately 17Moz. of gold and 550Moz. of silver in the reserves and resources category of which 13Moz. of gold and 450Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$19883.1M which is a fall of roughly 15% over the last two months. As of 02/13/2026 they have ~$761M debt and ~$391M cash. They have 1,031M 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 02/13/2026
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $23,318.40M $19,883.10M 02/13/2026
MCap (OS): $23,094.40M $19,692.10M 02/13/2026
Total Assets: $4,512.00M $4,512.00M 02/13/2026
Total Liabilities: $412.00M $412.00M 02/13/2026
Current Assets: $667.00M $667.00M 02/13/2026
Current Liabilities: $333.00M $333.00M 02/13/2026
Total Debt: $761.00M $761.00M 02/13/2026
Cash: $391.00M $391.00M 02/13/2026
Debt (Net): $370.00M $370.00M
Enterprise Value: $23,688.40M $20,253.10M
Cash Flow: $3,468.77M $2,251.75M never
Cash Flow Multiple: 6.72 8.83 never
Net Debt to
Cash Flow Ratio:		 0.11 0.16 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 1,031,000,000 02/13/2026
Shares (FD): 1,041,000,000 1,041,000,000 02/13/2026
Insider Ownership: n/a n/a 02/13/2026
Dividend (Annual): n/a n/a 03/23/2026
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) 
1,212,675		 03/23/2026
Production (Silver Eq Oz.): (guess) 
78,524,258		 (guess) 
77,567,752		 03/23/2026
Development Phase: Producer (Single Mine) Producer (Single Mine) 02/13/2026
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 24 02/13/2026

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) 
900,000oz.		 02/13/2026
Cash Cost: $1,400 $2,000 03/23/2026
Extra Operating Cost: $800 $1,000 03/23/2026
Total: $2,200 $3,000 03/23/2026
Margin (Free Cash Flow): $2,842 (56%) $1,677 (36%)
MCap / Production (AuEq): $19,310.27 $16,396.07
EV / Production (AuEq): $19,616.67 $16,701.18
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% 03/23/2026
F
U
T
U
R
E		 Proven & Probable: 12.00M 12.00M 02/13/2026
Annual Production: 925,000oz. 900,000oz. 03/23/2026
Cash Cost: $1,400 $2,000 03/23/2026
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 $23.00 03/23/2026
Extra Operating Cost: $14.00 $13.00 03/23/2026
Total: $32.00 $36.00 03/23/2026
Margin (Free Cash Flow): $45.54 (58.73%) $37.12 (50.77%)
MCap / Production (AgEq): $296.96 $256.33
EV / Production (AgEq): $301.67 $261.10
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% 03/23/2026
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 $23.00 03/23/2026
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
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% 94.11% n/a
Percentage Silver: 40.90% 5.89% n/a
Total (Gold Eq. Oz.): 10.15M 7.44M n/a
Total (Silver Eq. Oz.): 660.16M 475.75M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 8.81M 6.53M n/a
Silver Eq. Oz.: 572.84M 417.82M n/a
Maximum Profit (Gold): $15,006.76M $10,330.69M n/a
Maximum Profit (Silver): $10,451.43M $883.46M n/a
Total Maximum Profit: $25,458.19M $11,214.15M n/a
Max Profit / Current MCap: 1.092 0.564 n/a
Max Profit Per Share (Gold): $14.42 $9.92 n/a
Max Profit Per Share (Silver): $10.04 $0.85 n/a
Total Max Profit Per Share: $24.46 $10.77 n/a
Total Free Profit Per Share: $2.06 $0.00 n/a
FD MCap / Gold Eq.: $2,647.02 $3,043.91 n/a
FD MCap / Silver Eq.: $40.71 $47.59 n/a
FD MCap / Per Metal
as % Spot Price:		 52.50% 65.08% n/a
EV / Gold Eq.: $2,689.02 $3,100.56 n/a
EV / Silver Eq.: $41.35 $48.47 n/a
EV / Per Metal
as % Spot Price:		 53.33% 66.29% n/a
Measured &
Indicated		 02/13/2026
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 63.42% 64.89% n/a
Percentage Silver: 36.58% 35.11% n/a
Total (Gold Eq. Oz.): 18.92M 20.04M n/a
Total (Silver Eq. Oz.): 1,230.32M 1,281.53M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 14.92M 15.24M n/a
Silver Eq. Oz.: 969.92M 974.96M n/a
Maximum Profit (Gold): $27,012.17M $17,414.59M n/a
Maximum Profit (Silver): $16,025.53M $11,535.41M n/a
Total Maximum Profit: $43,037.70M $28,950.00M n/a
Max Profit / Current MCap: 1.846 1.456 n/a
Max Profit Per Share (Gold): $25.95 $16.73 n/a
Max Profit Per Share (Silver): $15.39 $11.08 n/a
Total Max Profit Per Share: $41.34 $27.81 n/a
Total Free Profit Per Share: $18.94 $8.71 n/a
FD MCap / Gold Eq.: $1,563.36 $1,304.46 n/a
FD MCap / Silver Eq.: $24.04 $20.39 n/a
FD MCap / Per Metal
as % Spot Price:		 31.01% 27.89% n/a
EV / Gold Eq.: $1,588.16 $1,328.74 n/a
EV / Silver Eq.: $24.42 $20.77 n/a
EV / Per Metal
as % Spot Price:		 31.50% 28.41% n/a

Reserves &
Resources		 02/13/2026
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 62.34% 66.41% n/a
Percentage Silver: 37.66% 33.59% n/a
Total (Gold Eq. Oz.): 22.46M 25.60M n/a
Total (Silver Eq. Oz.): 1,460.38M 1,637.39M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 16.45M 17.67M n/a
Silver Eq. Oz.: 1,069.64M 1,130.04M n/a
Maximum Profit (Gold): $29,513.30M $20,366.22M n/a
Maximum Profit (Silver): $17,960.98M $13,113.01M n/a
Total Maximum Profit: $47,474.28M $33,479.23M n/a
Max Profit / Current MCap: 2.036 1.684 n/a
Max Profit Per Share (Gold): $28.35 $19.56 n/a
Max Profit Per Share (Silver): $17.25 $12.60 n/a
Total Max Profit Per Share: $45.60 $32.16 n/a
Total Free Profit Per Share: $23.20 $13.06 n/a
FD MCap / Gold Eq.: $1,417.60 $1,125.45 n/a
FD MCap / Silver Eq.: $21.80 $17.60 n/a
FD MCap / Per Metal
as % Spot Price:		 28.11% 24.06% n/a
EV / Gold Eq.: $1,440.10 $1,146.39 n/a
EV / Silver Eq.: $22.15 $17.92 n/a
EV / Per Metal
as % Spot Price:		 28.56% 24.51% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults