Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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.
Quick Links
Login to access
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)
Defaults
Defaults
05/02/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Spot Gold:
$1,862.50
$1,929.30
01/31/2023
$66.80
Spot Silver:
$22.55
$23.71
01/31/2023
$1.16
Gold:Silver Ratio:
82.59
81.37
01/31/2023
-1.22
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: