Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 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 using 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 four producing mines in Mexico and USA, one mine in development in USA and one exploration property. Currently they produce roughly 425koz. of gold and 21.0Moz. of silver per year. They have approximately 8Moz. of gold and 531Moz. of silver in the reserves and resources category of which 6Moz. of gold and 422Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$3804.36M which is a fall of roughly 14% over the last two months. As of 11/07/2024 they have ~$579M debt and ~$77M cash. They have 645M 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 10/27/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $4,399.60M $3,804.36M 10/27/2024
Total Assets: $1,300.00M $1,300.00M 10/27/2024
Total Liabilities: $660.00M $660.00M 10/27/2024
Current Assets: $205.00M $205.00M 10/27/2024
Current Liabilities: $138.00M $138.00M 10/27/2024
Total Debt: $629.00M $579.00M 11/07/2024
Cash: $196.00M $77.00M 11/07/2024
Enterprise Value: $4,832.60M $4,306.36M 06/18/2106
Cash Flow: $583.46M $483.74M never
Cash Flow Multiple: 7.54 7.86 never
Net Debt to
Cash Flow Ratio:		 0.74 1.04 never
Finance within 1 year: 10/27/2024
Misc 10/27/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 645,000,000 645,000,000 10/27/2024
Shares (FD): 647,000,000 647,000,000 10/27/2024
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Silver Mostly Silver never
Production ETA: n/a n/a 10/27/2024
Production (Gold Eq Oz.): (guess) 
681,845		 (guess) 
660,773		 10/27/2024
Production (Silver Eq Oz.): (guess) 
55,748,587		 (guess) 
58,854,181		 10/27/2024
Initial CapEx (Outstanding): n/a n/a 10/27/2024
Funding Option: n/a n/a 10/27/2024
Documentation: none PRODUCER 12/18/2024
Future MCap Modifier: 0.3
Producer: Elite Quality
 0.3
Producer: Elite Quality
 10/26/2024
Cash Flow Multiplier: 20 25 10/27/2024

Resource Data

GOLD 10/27/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 3.40M 3.40M 10/27/2024
Measured & Indicated: 6.00M 6.00M 10/27/2024
Inferred: 2.00M 2.00M 10/27/2024
Reserves & Resources: 8.00M 8.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 2.99M 2.99M 10/27/2024
Measured & Indicated: 4.82M 4.82M 10/27/2024
Inferred: 0.88M 0.88M 10/27/2024
Reserves & Resources: 5.70M 5.70M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
425,000oz.		 (guess) 
425,000oz.		 10/27/2024
Cash Cost: $1,250 $1,150 11/07/2024
Extra Operating Cost: $600 $600 10/27/2024
Total: $1,850 $1,750 11/07/2024
Margin (Free Cash Flow): $898 (33%) $870 (33%)
G
R
A
D
E		 Underground (Avg): 8.00 g/t 8.00 g/t 10/27/2024
Open Pit (Avg): n/a 0.30 g/t 03/23/2024
Recovery Rate: (CG)  88.00% (CG)  88.00% 12/18/2024
F
U
T
U
R
E		 Proven & Probable: 6.00M 6.00M 10/27/2024
Annual Production: 450,000oz. 450,000oz. 10/27/2024
Cash Cost: $1,350 $1,350 10/27/2024
Extra Operating Cost: $600 $600 10/27/2024
SILVER 10/27/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 325.00M 325.00M 10/27/2024
Measured & Indicated: 422.00M 422.00M 10/27/2024
Inferred: 109.00M 109.00M 10/27/2024
Reserves & Resources: 531.00M 531.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 276.25M 276.25M 10/27/2024
Measured & Indicated: 342.21M 342.21M 10/27/2024
Inferred: 46.33M 46.33M 10/27/2024
Reserves & Resources: 388.54M 388.54M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
21,000,000oz.		 (guess) 
21,000,000oz.		 10/27/2024
Cash Cost: $15.00 $15.00 10/27/2024
Extra Operating Cost: $9.00 $9.00 10/27/2024
Total: $24.00 $24.00 10/27/2024
Margin (Free Cash Flow): $9.61 (28.59%) $5.42 (18.42%)
G
R
A
D
E		 Underground (Avg): 150.00 g/t 150.00 g/t 10/27/2024
Open Pit (Avg): n/a 60.00 g/t 03/23/2024
Recovery Rate: (CG)  85.00% (CG)  85.00% 12/18/2024
F
U
T
U
R
E		 Proven & Probable: 450.00M 450.00M 10/27/2024
Annual Production: 24,000,000oz. 22,000,000oz. 10/27/2024
Cash Cost: $17.00 $17.00 10/27/2024
Extra Operating Cost: $10.00 $10.00 10/27/2024

Property

Last Analysis Data  (10/27/2024)
Stage Name Owned Au Ag Cu Notes
Exp Silvertip 100% show
70 million oz and growing.
Prod Palmarejo 100% n/a
Prod Kensington 100% n/a
Prod Rochester 100% n/a
Prod Wharf 100% show
80,000 oz year production
Dev Sterling 100% show
700,000 oz deposit at 2.2 gpt
Total Land Package Size (ha): 48,500  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Silvertip 100% show
70 million oz and growing.
Prod Palmarejo 100% n/a
Prod Kensington 100% n/a
Prod Rochester 100% n/a
Prod Wharf 100% show
80,000 oz year production
Dev Sterling 100% show
700,000 oz deposit at 2.2 gpt
Total Land Package Size (ha): 48,500  

Profitability (by resource)

Proven &
Probable		 10/27/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 46.10% 48.23% n/a
Percentage Silver: 53.90% 51.77% n/a
Total (Gold Eq. Oz.): 7.37M 7.05M n/a
Total (Silver Eq. Oz.): 602.99M 627.83M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 6.37M 6.09M n/a
Silver Eq. Oz.: 520.88M 542.74M n/a
Maximum Profit (Gold): $2,686.82M $2,604.24M n/a
Maximum Profit (Silver): $2,654.76M $1,497.28M n/a
Total Maximum Profit: $5,341.58M $4,101.51M n/a
Max Profit / Current MCap: 1.214 1.078 n/a
Max Profit Per Share (Gold): $4.15 $4.03 n/a
Max Profit Per Share (Silver): $4.10 $2.31 n/a
Total Max Profit Per Share: $8.26 $6.34 n/a
Total Free Profit Per Share: $1.46 $0.46 n/a
FD MCap / Gold Eq.: $690.60 $624.33 n/a
FD MCap / Silver Eq.: $8.45 $7.01 n/a
FD MCap / Per Metal
as % Spot Price:		 25.13% 23.83% n/a
Measured &
Indicated		 10/27/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 53.76% 55.88% n/a
Percentage Silver: 46.24% 44.12% n/a
Total (Gold Eq. Oz.): 11.16M 10.74M n/a
Total (Silver Eq. Oz.): 912.57M 956.41M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 9.01M 8.66M n/a
Silver Eq. Oz.: 736.50M 771.73M n/a
Maximum Profit (Gold): $4,330.52M $4,197.42M n/a
Maximum Profit (Silver): $3,288.64M $1,854.78M n/a
Total Maximum Profit: $7,619.15M $6,052.20M n/a
Max Profit / Current MCap: 1.732 1.591 n/a
Max Profit Per Share (Gold): $6.69 $6.49 n/a
Max Profit Per Share (Silver): $5.08 $2.87 n/a
Total Max Profit Per Share: $11.78 $9.35 n/a
Total Free Profit Per Share: $4.98 $3.47 n/a
FD MCap / Gold Eq.: $488.42 $439.07 n/a
FD MCap / Silver Eq.: $5.97 $4.93 n/a
FD MCap / Per Metal
as % Spot Price:		 17.77% 16.76% n/a

Reserves &
Resources		 10/27/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 55.19% 57.30% n/a
Percentage Silver: 44.81% 42.70% n/a
Total (Gold Eq. Oz.): 14.49M 13.96M n/a
Total (Silver Eq. Oz.): 1,185.09M 1,243.55M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 10.45M 10.06M n/a
Silver Eq. Oz.: 854.77M 896.44M n/a
Maximum Profit (Gold): $5,120.76M $4,963.37M n/a
Maximum Profit (Silver): $3,733.82M $2,105.86M n/a
Total Maximum Profit: $8,854.58M $7,069.23M n/a
Max Profit / Current MCap: 2.013 1.858 n/a
Max Profit Per Share (Gold): $7.91 $7.67 n/a
Max Profit Per Share (Silver): $5.77 $3.25 n/a
Total Max Profit Per Share: $13.69 $10.93 n/a
Total Free Profit Per Share: $6.89 $5.05 n/a
FD MCap / Gold Eq.: $420.83 $377.99 n/a
FD MCap / Silver Eq.: $5.15 $4.24 n/a
FD MCap / Per Metal
as % Spot Price:		 15.31% 14.43% n/a

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.     ×