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

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 four exploration properties. Currently they produce roughly 410koz. of gold and 18.5Moz. of silver per year. They have approximately 9Moz. of gold and 550Moz. of silver in the reserves and resources category of which 7Moz. of gold and 450Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$3544.56M which is a rise of roughly 9% over the last two weeks. As of 02/28/2025 they have ~$590M debt and ~$55M cash. They have 639M 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 02/28/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $3,252.96M $3,544.56M 02/28/2025 $291.60M
Total Assets: $1,300.00M $1,300.00M 02/28/2025 $0.00M
Total Liabilities: $660.00M $660.00M 02/28/2025 $0.00M
Current Assets: $205.00M $205.00M 02/28/2025 $0.00M
Current Liabilities: $138.00M $138.00M 02/28/2025 $0.00M
Total Debt: $590.00M $590.00M 02/28/2025 $0.00M
Cash: $55.00M $55.00M 02/28/2025 $0.00M
Enterprise Value: $3,787.96M $4,079.56M 04/10/2099 $291.60M
Cash Flow: $429.63M $479.30M never $49.67M
Cash Flow Multiple: 7.57 7.40 never -0.18
Net Debt to
Cash Flow Ratio:		 1.25 1.12 never -0.13
Finance within 1 year: 02/28/2025 n/a
Misc 02/28/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 638,557,875 638,557,875 02/28/2025 0
Shares (FD): 648,000,000 648,000,000 02/28/2025 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a n/a 02/28/2025 n/a
Production (Gold Eq Oz.): (guess) 
611,493		 (guess) 
617,982		 02/28/2025 6,489
Production (Silver Eq Oz.): (guess) 
56,144,021		 (guess) 
54,969,475		 02/28/2025 -1,174,546
Initial CapEx (Outstanding): n/a n/a 02/28/2025 n/a
Funding Option: n/a n/a 02/28/2025 n/a
Documentation: none PRODUCER 02/28/2025 n/a
Future MCap Modifier: 0.3
Producer: Elite Quality
 0.3
Producer: Elite Quality
 10/26/2024 0
Cash Flow Multiplier: 20 20 01/18/2025 0.00

Resource Data

GOLD 02/28/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 3.60M 3.60M 02/28/2025 0.00M
Measured & Indicated: 7.00M 7.00M 02/28/2025 0.00M
Inferred: 2.00M 2.00M 02/28/2025 0.00M
Reserves & Resources: 9.00M 9.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 3.17M 3.17M 02/28/2025 0.00M
Measured & Indicated: 5.56M 5.56M 02/28/2025 0.00M
Inferred: 0.88M 0.88M 02/28/2025 0.00M
Reserves & Resources: 6.44M 6.44M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
410,000oz.		 (guess) 
410,000oz.		 02/28/2025 0oz.
Cash Cost: $1,400 $1,400 02/28/2025 $0.00
Extra Operating Cost: $650 $650 02/28/2025 $0.00
Total: $2,050 $2,050 02/28/2025 $0.00
Margin (Free Cash Flow): $814 (28%) $864 (30%) $50.30
G
R
A
D
E		 Underground (Avg): 8.00 g/t 8.00 g/t 02/28/2025 n/a
Open Pit (Avg): n/a 0.30 g/t 03/23/2024 0.30 g/t
Recovery Rate: (CG)  88.00% (CG)  88.00% 02/28/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 6.00M 6.00M 02/28/2025 0.00M
Annual Production: 425,000oz. 425,000oz. 02/28/2025 0oz.
Cash Cost: $1,400 $1,400 02/28/2025 $0
Extra Operating Cost: $650 $650 02/28/2025 $0
SILVER 02/28/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 270.00M 270.00M 02/28/2025 0.00M
Measured & Indicated: 450.00M 450.00M 02/28/2025 0.00M
Inferred: 100.00M 100.00M 02/28/2025 0.00M
Reserves & Resources: 550.00M 550.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 229.50M 229.50M 02/28/2025 0.00M
Measured & Indicated: 351.90M 351.90M 02/28/2025 0.00M
Inferred: 42.50M 42.50M 02/28/2025 0.00M
Reserves & Resources: 394.40M 394.40M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
18,500,000oz.		 (guess) 
18,500,000oz.		 02/28/2025 0oz.
Cash Cost: $16.00 $16.00 02/28/2025 $0.00
Extra Operating Cost: $10.00 $10.00 02/28/2025 $0.00
Total: $26.00 $26.00 02/28/2025 $0.00
Margin (Free Cash Flow): $5.19 (16.64%) $6.76 (20.63%) $1.57
G
R
A
D
E		 Underground (Avg): 150.00 g/t 150.00 g/t 02/28/2025 n/a
Open Pit (Avg): n/a 60.00 g/t 03/23/2024 60.00 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 02/28/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 300.00M 300.00M 02/28/2025 0.00M
Annual Production: 20,000,000oz. 20,000,000oz. 02/28/2025 0oz.
Cash Cost: $18.00 $18.00 02/28/2025 $0.00
Extra Operating Cost: $10.00 $10.00 02/28/2025 $0.00

Property

Last Analysis Data  (02/28/2025)
Stage Name Owned Au Ag Cu Notes
Exp Silvertip 100% show
70 million oz and growing.
Prod Palmarejo 100% n/a
Exp Cruz de Mayo 100% show
Early exploration.
Exp Huasabas 100% show
Early Exploration
Exp Las Chispas 100% show
100 million oz at 600 gpt

Growing in size.

Acquired from Silvercrest acquisition.
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
Exp Cruz de Mayo 100% show
Early exploration.
Exp Huasabas 100% show
Early Exploration
Exp Las Chispas 100% show
100 million oz at 600 gpt

Growing in size.

Acquired from Silvercrest acquisition.
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		 02/28/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 55.04% 54.25% n/a -0.79%
Percentage Silver: 44.96% 45.75% n/a 0.79%
Total (Gold Eq. Oz.): 6.54M 6.64M n/a 0.09M
Total (Silver Eq. Oz.): 600.53M 590.22M n/a -10.31M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 5.67M 5.75M n/a 0.08M
Silver Eq. Oz.: 520.37M 511.29M n/a -9.08M
Maximum Profit (Gold): $2,577.80M $2,737.15M n/a $159.35M
Maximum Profit (Silver): $1,191.11M $1,551.42M n/a $360.32M
Total Maximum Profit: $3,768.91M $4,288.57M n/a $519.67M
Max Profit / Current MCap: 1.159 1.210 n/a 0.051
Max Profit Per Share (Gold): $3.98 $4.22 n/a $0.25
Max Profit Per Share (Silver): $1.84 $2.39 n/a $0.56
Total Max Profit Per Share: $5.82 $6.62 n/a $0.80
Total Free Profit Per Share: $0.80 $1.15 n/a $0.35
FD MCap / Gold Eq.: $573.96 $616.65 n/a $42.69
FD MCap / Silver Eq.: $6.25 $6.93 n/a $0.68
FD MCap / Per Metal
as % Spot Price:		 20.04% 21.16% n/a 1.12%
Measured &
Indicated		 02/28/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 58.82% 58.05% n/a -0.77%
Percentage Silver: 41.18% 41.95% n/a 0.77%
Total (Gold Eq. Oz.): 11.90M 12.06M n/a 0.16M
Total (Silver Eq. Oz.): 1,092.70M 1,072.65M n/a -20.05M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 9.39M 9.52M n/a 0.12M
Silver Eq. Oz.: 862.54M 846.60M n/a -15.93M
Maximum Profit (Gold): $4,525.47M $4,805.22M n/a $279.75M
Maximum Profit (Silver): $1,826.36M $2,378.84M n/a $552.48M
Total Maximum Profit: $6,351.83M $7,184.07M n/a $832.23M
Max Profit / Current MCap: 1.953 2.027 n/a 0.074
Max Profit Per Share (Gold): $6.98 $7.42 n/a $0.43
Max Profit Per Share (Silver): $2.82 $3.67 n/a $0.85
Total Max Profit Per Share: $9.80 $11.09 n/a $1.28
Total Free Profit Per Share: $4.78 $5.62 n/a $0.83
FD MCap / Gold Eq.: $346.27 $372.42 n/a $26.15
FD MCap / Silver Eq.: $3.77 $4.19 n/a $0.42
FD MCap / Per Metal
as % Spot Price:		 12.09% 12.78% n/a 0.69%

Reserves &
Resources		 02/28/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 60.04% 59.28% n/a -0.76%
Percentage Silver: 39.96% 40.72% n/a 0.76%
Total (Gold Eq. Oz.): 14.99M 15.18M n/a 0.19M
Total (Silver Eq. Oz.): 1,376.33M 1,350.55M n/a -25.78M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 10.74M 10.88M n/a 0.14M
Silver Eq. Oz.: 985.83M 967.38M n/a -18.45M
Maximum Profit (Gold): $5,241.53M $5,565.54M n/a $324.01M
Maximum Profit (Silver): $2,046.94M $2,666.14M n/a $619.21M
Total Maximum Profit: $7,288.47M $8,231.69M n/a $943.22M
Max Profit / Current MCap: 2.241 2.322 n/a 0.082
Max Profit Per Share (Gold): $8.09 $8.59 n/a $0.50
Max Profit Per Share (Silver): $3.16 $4.11 n/a $0.96
Total Max Profit Per Share: $11.25 $12.70 n/a $1.46
Total Free Profit Per Share: $6.23 $7.23 n/a $1.01
FD MCap / Gold Eq.: $302.96 $325.92 n/a $22.96
FD MCap / Silver Eq.: $3.30 $3.66 n/a $0.36
FD MCap / Per Metal
as % Spot Price:		 10.58% 11.18% n/a 0.61%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults