image
Coeur Mining, Inc. CDE
Basic Materials - Gold - NYSE - US
Watchlist
$ 5.06
4.12 %
$ 3.23 B
Market Cap
33.73
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one CDE stock under the worst case scenario is HIDDEN Compared to the current market price of 5.06 USD, Coeur Mining, Inc. is HIDDEN

CDE Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one CDE stock under the base case scenario is HIDDEN Compared to the current market price of 5.06 USD, Coeur Mining, Inc. is HIDDEN

CDE Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one CDE stock under the best case scenario is HIDDEN Compared to the current market price of 5.06 USD, Coeur Mining, Inc. is HIDDEN

CDE Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart CDE

image
1M -19%
6M -26%
1Y 16%
3Y -4%
5Y 23%
All
$7.5$7.5$7.0$7.0$6.5$6.5$6.0$6.0$5.5$5.5$5.0$5.0$4.5$4.515 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
1.05 B REVENUE
28.35%
Growth Rates
1Year 28.35%
3Years 8.17%
5Years 8.18%
7Years 5.82%
10Years 5.19%
164 M OPERATING INCOME
554.67%
Growth Rates
1Year 554.67%
3Years 76.61%
5Years 29.83%
7Years 22.38%
10Years 14.16%
58.9 M NET INCOME
156.85%
Growth Rates
1Year 156.85%
3Years 57.14%
5Years 16.76%
7Years 27.21%
10Years 7.45%
174 M OPERATING CASH FLOW
158.94%
Growth Rates
1Year 158.94%
3Years 16.40%
5Years 13.65%
7Years -2.53%
10Years 12.65%
-194 M INVESTING CASH FLOW
36.28%
Growth Rates
1Year 36.28%
3Years 13.98%
5Years -15.89%
7Years 5.22%
10Years -9.00%
13.9 M FINANCING CASH FLOW
-94.12%
Growth Rates
1Year -94.12%
3Years -55.55%
5Years 17.38%
7Years -27.79%
10Years -17.31%
305 M REVENUE
-2.56%
Growth Rates
1Year 28.35%
3Years 8.17%
5Years 8.18%
7Years 5.82%
10Years 5.19%
0 OPERATING INCOME
0.00%
Growth Rates
1Year 554.67%
3Years 76.61%
5Years 29.83%
7Years 22.38%
10Years 14.16%
37.9 M NET INCOME
-22.34%
Growth Rates
1Year 156.85%
3Years 57.14%
5Years 16.76%
7Years 27.21%
10Years 7.45%
63.8 M OPERATING CASH FLOW
-42.56%
Growth Rates
1Year 158.94%
3Years 16.40%
5Years 13.65%
7Years -2.53%
10Years 12.65%
-47.8 M INVESTING CASH FLOW
8.19%
Growth Rates
1Year 36.28%
3Years 13.98%
5Years -15.89%
7Years 5.22%
10Years -9.00%
-37.3 M FINANCING CASH FLOW
33.37%
Growth Rates
1Year -94.12%
3Years -55.55%
5Years 17.38%
7Years -27.79%
10Years -17.31%
Balance Sheet Coeur Mining, Inc.
image
Current Assets 273 M
Cash & Short-Term Investments 55.1 M
Receivables 29.9 M
Other Current Assets 188 M
Non-Current Assets 1.82 B
Long-Term Investments 0
PP&E 1.82 B
Other Non-Current Assets 0
9.00 %86.94 %Total Assets$2.1b
Current Liabilities 331 M
Accounts Payable 126 M
Short-Term Debt 43 M
Other Current Liabilities 162 M
Non-Current Liabilities 848 M
Long-Term Debt 559 M
Other Non-Current Liabilities 289 M
10.68 %3.65 %13.74 %47.41 %24.52 %Total Liabilities$1.2b
EFFICIENCY
Earnings Waterfall Coeur Mining, Inc.
image
Revenue 1.05 B
Cost Of Revenue 731 M
Gross Profit 323 M
Operating Expenses 159 M
Operating Income 164 M
Other Expenses 105 M
Net Income 58.9 M
1b1b1b1b800m800m600m600m400m400m200m200m001b(731m)323m(159m)164m(105m)59mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
30.63% GROSS MARGIN
30.63%
Averages
1Year 30.63%
3Years 16.66%
5Years 20.08%
7Years 15.26%
10Years 14.76%
15.58% OPERATING MARGIN
15.58%
Averages
1Year 15.58%
3Years 4.88%
5Years 5.57%
7Years 1.56%
10Years 2.15%
5.59% NET MARGIN
5.59%
Averages
1Year 5.59%
3Years -5.66%
5Years -3.49%
7Years -10.57%
10Years -12.27%
2.72% ROE
2.72%
Averages
1Year 2.72%
3Years -5.40%
5Years -3.28%
7Years -10.58%
10Years -15.42%
2.56% ROA
2.56%
Averages
1Year 2.56%
3Years -2.22%
5Years -1.33%
7Years -4.95%
10Years -5.81%
4.25% ROIC
4.25%
Averages
1Year 4.25%
3Years 1.10%
5Years -2.16%
7Years -2.78%
10Years 27.94%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Coeur Mining, Inc.
image
100m100m50m50m00(50m)(50m)(100m)(100m)(150m)(150m)(200m)(200m)(250m)(250m)(300m)(300m)(350m)(350m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 58.9 M
Depreciation & Amortization 125 M
Capital Expenditures -183 M
Stock-Based Compensation 12 M
Change in Working Capital 0
Others -12.9 M
Free Cash Flow -8.95 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Coeur Mining, Inc.
image
Wall Street analysts predict an average 1-year price target for CDE of $6.96 , with forecasts ranging from a low of $5 to a high of $8.5 .
CDE Lowest Price Target Wall Street Target
5 USD -1.19%
CDE Average Price Target Wall Street Target
6.96 USD 37.52%
CDE Highest Price Target Wall Street Target
8.5 USD 67.98%
Price
Max Price Target
Min Price Target
Average Price Target
998888777766665555May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 11
6. Ownership
Insider Ownership Coeur Mining, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
315 K USD 2
Bought
61.4 K USD 2
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Trade Tracker: Bill Baruch sells Astera Labs, Coeur Mining, Mobileye, Marathon Petroleum Bill Baruch, Founder & President Blue Line Capital, joins CNBC's “Halftime Report” to detail his plethora of sales today. youtube.com - 2 weeks ago
Coeur to Present at Mining Forum Europe CHICAGO--(BUSINESS WIRE)--Coeur Mining, Inc.'s (“Coeur” or the “Company”) (NYSE: CDE) Senior Vice President and Chief Financial Officer, Thomas S. Whelan, will present at Mining Forum Europe in Zurich, Switzerland on Tuesday, April 1, 2025 at 11:20 a.m. Central European Time. Mining Forum Europe is an invitation-only investment conference. Presentation materials will be made available on the Company's website at www.coeur.com. About Coeur Coeur Mining, Inc. is a U.S.-based, well-diversified, gr. businesswire.com - 2 weeks ago
Coeur Mining ramps up silver production with Las Chispas acquisition Coeur Mining is on track to deliver record-breaking production this year, driven in part by its recent acquisition of the high-grade Las Chispas silver mine in Mexico, CEO Mitch Krebs said. kitco.com - 1 month ago
Coeur to Participate in Upcoming 37th Annual Roth Conference CHICAGO--(BUSINESS WIRE)--Coeur Mining, Inc.'s (“Coeur” or the “Company”) (NYSE: CDE) Senior Vice President and Chief Financial Officer, Thomas S. Whelan, will participate in the 37th Annual Roth Conference on Monday, March 17, 2025. The 37th Annual Roth Conference is an invitation-only investment conference. Presentation materials will be made available on the Company's website at www.coeur.com. About Coeur Coeur Mining, Inc. is a U.S.-based, well-diversified, growing precious metals producer. businesswire.com - 1 month ago
Coeur to Participate in Upcoming BMO Global Metals, Mining & Critical Minerals Conference CHICAGO--(BUSINESS WIRE)--Coeur Mining, Inc.'s (“Coeur” or the “Company”) (NYSE: CDE) Chairman, President and Chief Executive Officer, Mitchell J. Krebs, will present at the BMO Capital Markets Global Metals, Mining & Critical Minerals Conference in Hollywood, Florida on Tuesday, February 25, 2025 at 7:00 a.m. Central Time (8:00 a.m. Eastern Time). The BMO Global Metals, Mining & Critical Minerals Conference is an invitation-only investment conference. Presentation materials will be mad. businesswire.com - 1 month ago
Coeur Mining, Inc. (CDE) Q4 2024 Earnings Call Transcript Coeur Mining, Inc. (NYSE:CDE ) Q4 2024 Earnings Conference Call February 20, 2025 11:00 AM ET Company Participants Mitchell Krebs - Chairman, President and Chief Executive Officer Michael Routledge - Senior Vice President and Chief Operating Officer Thomas Whelan - Senior Vice President and Chief Financial Officer Aoife McGrath - Senior Vice President, Exploration Conference Call Participants Joseph Reagor - ROTH Capital Partners Mike Parkin - National Bank Operator Good day, and welcome to the Coeur Mining Fourth Quarter 2024 Financial Results Conference Call. All participants will be in listen-only mode. seekingalpha.com - 1 month ago
Coeur Mining (CDE) Misses Q4 Earnings and Revenue Estimates Coeur Mining (CDE) came out with quarterly earnings of $0.11 per share, missing the Zacks Consensus Estimate of $0.15 per share. This compares to loss of $0.02 per share a year ago. zacks.com - 1 month ago
Coeur Reports Fourth Quarter and Full-Year 2024 Results CHICAGO--(BUSINESS WIRE)--Coeur Mining, Inc. (“Coeur” or the “Company”) (NYSE: CDE) today reported fourth quarter 2024 financial results, including revenue of $305 million and cash flow from operating activities of $64 million. The Company reported GAAP net income from continuing operations of $38 million, or $0.08 per share. On an adjusted basis1, Coeur reported EBITDA of $116 million, cash flow from operating activities before changes in working capital of $79 million and net income from cont. businesswire.com - 1 month ago
Coeur Reports Year-End 2024 Mineral Reserves and Resources and Provides Palmarejo Exploration Update CHICAGO--(BUSINESS WIRE)--Coeur Mining, Inc. (“Coeur” or the “Company”) (NYSE: CDE) today reported its 2024 year-end mineral reserves and resources, and provided an update on the 2024 exploration program at its Palmarejo operation. Year-end 2024 proven and probable mineral reserves totaled 3.6 million ounces of gold and 270.5 million ounces of silver, which reflects a 22% year-over-year increase in gold reserves at Kensington and the inclusion of silver and gold ounces from the recently-acquire. businesswire.com - 1 month ago
Coeur Completes Acquisition of SilverCrest CHICAGO--(BUSINESS WIRE)--Coeur Mining, Inc. (“Coeur”) (NYSE: CDE) is pleased to announce the completion of its acquisition of SilverCrest Metals Inc. (“SilverCrest”) by Coeur (the “Transaction”) pursuant to the definitive agreement (the “Agreement”) previously announced in the joint news release of Coeur and SilverCrest dated October 4, 2024. Under the terms of the Agreement, Coeur acquired all of the issued and outstanding common shares of SilverCrest, with SilverCrest shareholders receiving. businesswire.com - 2 months ago
Coeur Mining (CDE) Earnings Expected to Grow: Should You Buy? Coeur Mining (CDE) doesn't possess the right combination of the two key ingredients for a likely earnings beat in its upcoming report. Get prepared with the key expectations. zacks.com - 2 months ago
SilverCrest Metals Receives Court Approval for Arrangement with Coeur Mining TSX: SIL | NYSE American: SILV VANCOUVER, BC , Feb. 11, 2025 /PRNewswire/ - SilverCrest Metals Inc. ("SilverCrest" or the "Company") is pleased to announce that the Supreme Court of British Columbia has granted the final order in connection with the Company's plan of arrangement (the "Arrangement") with Coeur Mining, Inc. ("Coeur"), whereby Coeur will, among other things, indirectly acquire all of the issued and outstanding SilverCrest shares. Pursuant to the Arrangement, SilverCrest shareholders will receive 1.6022 shares of Coeur common stock for each SilverCrest common share held. prnewswire.com - 2 months ago
8. Profile Summary

Coeur Mining, Inc. CDE

image
COUNTRY US
INDUSTRY Gold
MARKET CAP $ 3.23 B
Dividend Yield 0.00%
Description Coeur Mining, Inc. explores for precious metals in the United States, Canada, and Mexico. The company primarily explores for gold, silver, zinc, and lead properties. It holds 100% interests in the Palmarejo gold and silver mine covering an area of approximately 67,296 net acres located in the State of Chihuahua in Northern Mexico; the Rochester silver and gold mine that covers an area of approximately 43,441net acres situated in northwestern Nevada; the Kensington gold mine comprising 3,972 net acres located to the north of Juneau, Alaska; the Wharf gold mine covering an area of approximately 3,243 net acres situated in the northern Black Hills of western South Dakota; and the Silvertip silver-zinc-lead mine comprising 97,298 net acres located in northern British Columbia, Canada. In addition, the company owns interests in the Crown and Sterling projects located in southern Nevada; and the La Preciosa project located in Mexico. Further, it markets and sells its concentrates to third-party customers, smelters, under off-take agreements. The company was formerly known as Coeur d'Alene Mines Corporation and changed its name to Coeur Mining, Inc. in May 2013.Coeur Mining, Inc. was incorporated in 1928 and is headquartered in Chicago, Illinois.
Contact 104 South Michigan Avenue, Chicago, IL, 60603 https://www.coeur.com
IPO Date March 17, 1980
Employees 2116
Officers Ms. Anne Beckelheimer Vice President of Tax & Treasurer