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 four producing mines in Mexico and USA, one mine in development in USA and one exploration property. Currently they produce roughly 330koz. 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 ~$1169.65M which is a rise of roughly 15% over the last nine months. As of 01/24/2023 they have ~$635M debt and ~$75M cash. They have 296M 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 05/02/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $1,014.41M $1,169.65M 01/24/2023 $155.24M
Total Assets: $1,300.00M $1,300.00M 05/02/2022 $0.00M
Total Liabilities: $660.00M $660.00M 05/02/2022 $0.00M
Current Assets: $150.00M $205.00M 09/25/2022 $55.00M
Current Liabilities: $138.00M $138.00M 05/02/2022 $0.00M
Total Debt: $487.00M $635.00M 01/24/2023 $148.00M
Cash: $56.00M $75.00M 01/24/2023 $19.00M
Enterprise Value: $1,445.41M $1,729.65M 10/22/2024 $284.24M
Cash Flow: $59.94M $48.84M never $-11.10M
Cash Flow Multiple: 16.92 23.95 never 7.02
Net Debt to
Cash Flow Ratio:
7.19 11.47 never 4.28
Finance within 1 year: 05/02/2022 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 05/02/2022 0.00%
Misc 05/02/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 279,000,000 296,000,000 01/24/2023 17,000,000
Shares (FD): 281,000,000 298,000,000 01/24/2023 17,000,000
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Silver Mostly Gold never n/a
Production ETA: n/a n/a 05/02/2022 n/a
Production (Gold Eq Oz.): (guess) 
451,074
(guess) 
452,894
05/02/2022 1,820
Production (Silver Eq Oz.): (guess) 
37,256,098
(guess) 
36,852,341
05/02/2022 -403,757
Initial CapEx (Outstanding): n/a n/a 05/02/2022 n/a
Funding Option: n/a n/a 05/02/2022 n/a
Documentation: none PRODUCER 01/25/2023 n/a
Value Adjustment: none 25% never 25%

Resource Data

GOLD 05/02/2022
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 05/02/2022 0.00M
Measured & Indicated: 6.00M 6.00M 05/02/2022 0.00M
Inferred: 3.00M 2.00M 05/02/2022 -1.00M
Reserves & Resources: 9.00M 8.00M never -1.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 2.64M 2.64M 05/02/2022 0.00M
Measured & Indicated: 4.75M 4.75M 05/02/2022 0.00M
Inferred: 1.32M 0.88M 05/02/2022 -0.44M
Reserves & Resources: 6.07M 5.63M never -0.44M
C
U
R
R
E
N
T
Annual Production: (guess) 
330,000oz.
(guess) 
330,000oz.
05/02/2022 0oz.
Cash Cost: $1,000 $1,200 08/04/2022 $200.00
Extra Operating Cost: $650 $600 08/04/2022 $-50.00
Average Grade: 5.00 g/t 5.00 g/t 05/02/2022 n/a
Recovery Rate: (CG)  88.00% (CG)  88.00% 01/25/2023 0.00%
F
U
T
U
R
E
Proven & Probable: 5.00M 6.00M 01/24/2023 1.00M
Annual Production: 350,000oz. 370,000oz. 01/24/2023 20,000oz.
Cash Cost: $1,000 $1,000 05/02/2022 $0
Extra Operating Cost: $500 $500 01/24/2023 $0
SILVER 05/02/2022
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 05/02/2022 0.00M
Measured & Indicated: 400.00M 320.00M 01/24/2023 -80.00M
Inferred: 100.00M 85.00M 01/24/2023 -15.00M
Reserves & Resources: 500.00M 405.00M never -95.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 212.50M 212.50M 05/02/2022 0.00M
Measured & Indicated: 314.50M 260.10M 01/24/2023 -54.40M
Inferred: 42.50M 36.13M 01/24/2023 -6.38M
Reserves & Resources: 357.00M 296.23M never -60.78M
C
U
R
R
E
N
T
Annual Production: (guess) 
10,000,000oz.
(guess) 
10,000,000oz.
05/02/2022 0oz.
Cash Cost: $13.00 $13.00 05/02/2022 $0.00
Extra Operating Cost: $8.00 $8.00 05/02/2022 $0.00
Average Grade: 75.00 g/t 75.00 g/t 05/02/2022 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 01/25/2023 0.00%
F
U
T
U
R
E
Proven & Probable: 400.00M 350.00M 01/24/2023 -50.00M
Annual Production: 15,000,000oz. 16,000,000oz. 01/24/2023 1,000,000oz.
Cash Cost: $13.00 $13.00 05/02/2022 $0.00
Extra Operating Cost: $8.00 $8.00 05/02/2022 $0.00

Property

Last Analysis Data  (05/02/2022)
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  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Exploration British Columbia, Canada Silvertip 100% (guess) 40,000 Both show
45 million oz and growing.
Production Mexico Palmarejo 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
Production South Dakota, USA Wharf 100% (guess) 3,000 Underground show
80,000 oz year production
Development Nevada, USA Sterling 100% (guess) 5,500 Both show
700,000 oz deposit at 2.2 gpt
Total Land Package Size (ha): 48,500  

Profitability (by resource)

Proven &
Probable
05/02/2022
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 49.78% 49.40% n/a -0.38%
Percentage Silver: 50.22% 50.60% n/a 0.38%
Total (Gold Eq. Oz.): 6.03M 6.07M n/a 0.05M
Total (Silver Eq. Oz.): 497.78M 494.11M n/a -3.67M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 5.21M 5.25M n/a 0.04M
Silver Eq. Oz.: 430.55M 427.32M n/a -3.23M
Maximum Profit (Gold): $392.70M $298.68M n/a $-94.02M
Maximum Profit (Silver): $230.56M $503.89M n/a $273.33M
Total Maximum Profit: $623.26M $802.57M n/a $179.31M
Max Profit / Current MCap: 0.614 0.686 n/a 0.072
Max Profit Per Share (Gold): $1.40 $1.00 n/a $-0.40
Max Profit Per Share (Silver): $0.82 $1.69 n/a $0.87
Total Max Profit Per Share: $2.22 $2.69 n/a $0.48
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $194.60 $222.73 n/a $28.13
FD Mkt. Cap / Silver Eq.: $2.36 $2.74 n/a $0.38
FD Mkt. Cap / Per Metal
as % Spot Price:
10.45% 11.54% n/a 1.10%
Measured &
Indicated
05/02/2022
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 55.34% 60.41% n/a 5.07%
Percentage Silver: 44.66% 39.59% n/a -5.07%
Total (Gold Eq. Oz.): 10.84M 9.93M n/a -0.91M
Total (Silver Eq. Oz.): 895.57M 808.22M n/a -87.34M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 8.56M 7.95M n/a -0.61M
Silver Eq. Oz.: 706.99M 646.77M n/a -60.21M
Maximum Profit (Gold): $706.86M $537.63M n/a $-169.23M
Maximum Profit (Silver): $341.23M $616.76M n/a $275.53M
Total Maximum Profit: $1,048.09M $1,154.39M n/a $106.30M
Max Profit / Current MCap: 1.033 0.987 n/a -0.046
Max Profit Per Share (Gold): $2.52 $1.80 n/a $-0.71
Max Profit Per Share (Silver): $1.21 $2.07 n/a $0.86
Total Max Profit Per Share: $3.73 $3.87 n/a $0.14
Total Free Profit Per Share: $0.12 $0.00 n/a $-0.12
FD Mkt. Cap / Gold Eq.: $118.51 $147.15 n/a $28.64
FD Mkt. Cap / Silver Eq.: $1.43 $1.81 n/a $0.37
FD Mkt. Cap / Per Metal
as % Spot Price:
6.36% 7.63% n/a 1.26%

Reserves &
Resources
05/02/2022
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 59.79% 61.65% n/a 1.86%
Percentage Silver: 40.21% 38.35% n/a -1.86%
Total (Gold Eq. Oz.): 15.05M 12.98M n/a -2.08M
Total (Silver Eq. Oz.): 1,243.35M 1,055.97M n/a -187.38M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 10.39M 9.27M n/a -1.12M
Silver Eq. Oz.: 858.51M 754.50M n/a -104.01M
Maximum Profit (Gold): $903.21M $637.19M n/a $-266.02M
Maximum Profit (Silver): $387.35M $702.42M n/a $315.08M
Total Maximum Profit: $1,290.56M $1,339.61M n/a $49.06M
Max Profit / Current MCap: 1.272 1.145 n/a -0.127
Max Profit Per Share (Gold): $3.21 $2.14 n/a $-1.08
Max Profit Per Share (Silver): $1.38 $2.36 n/a $0.98
Total Max Profit Per Share: $4.59 $4.50 n/a $-0.10
Total Free Profit Per Share: $0.98 $0.57 n/a $-0.41
FD Mkt. Cap / Gold Eq.: $97.59 $126.14 n/a $28.55
FD Mkt. Cap / Silver Eq.: $1.18 $1.55 n/a $0.37
FD Mkt. Cap / Per Metal
as % Spot Price:
5.24% 6.54% n/a 1.30%

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.     ×