investorscraft@gmail.com

Intrinsic ValueCoeur Mining, Inc. (0R0U.L)

Previous Close£20.67
Intrinsic Value
Upside potential
Previous Close
£20.67

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Coeur Mining, Inc. operates as a diversified precious metals producer with a focus on gold and silver mining across North America. The company's revenue model is driven by the extraction, processing, and sale of precious metals, primarily through its wholly owned mines in Mexico, Nevada, Alaska, South Dakota, and British Columbia. Coeur Mining also engages in exploration and development of new projects, such as the Crown and Sterling projects in Nevada and the La Preciosa project in Mexico, ensuring a pipeline of future production. The company sells its concentrates to third-party smelters under off-take agreements, providing stable revenue streams. Operating in the competitive industrial materials sector, Coeur Mining differentiates itself through a geographically diversified asset base and a focus on cost-efficient operations. Its market position is bolstered by its long-standing industry presence, dating back to 1928, and its strategic focus on high-potential mining jurisdictions. The company's ability to maintain consistent production across multiple mines enhances its resilience to commodity price fluctuations and operational risks.

Revenue Profitability And Efficiency

Coeur Mining reported revenue of $1.05 billion for the latest fiscal period, with net income of $58.9 million, reflecting a diluted EPS of $0.15. Operating cash flow stood at $174.2 million, though capital expenditures of $183.2 million indicate ongoing investment in mine development and maintenance. The company's profitability metrics suggest moderate efficiency, with room for improvement in cost management relative to industry peers.

Earnings Power And Capital Efficiency

The company's earnings power is supported by its diversified production base and stable off-take agreements. However, capital efficiency remains a challenge, as evidenced by the near parity between operating cash flow and capital expenditures. Coeur Mining's ability to generate sustainable earnings will depend on optimizing operational costs and leveraging its exploration projects for future growth.

Balance Sheet And Financial Health

Coeur Mining's balance sheet shows $55.1 million in cash and equivalents against total debt of $601.7 million, indicating a leveraged position. The company's financial health is manageable but requires careful debt servicing, particularly given the cyclical nature of commodity prices. Its liquidity position is adequate for near-term obligations, but long-term stability hinges on consistent cash flow generation.

Growth Trends And Dividend Policy

Growth trends are tied to the company's exploration projects and operational expansions, such as the Silvertip mine in Canada. Coeur Mining does not currently pay dividends, reflecting its focus on reinvesting cash flows into growth initiatives and debt reduction. Future dividend potential may emerge as the company achieves greater financial flexibility and stable earnings.

Valuation And Market Expectations

With a market capitalization of approximately $5 billion and a beta of 1.245, Coeur Mining is viewed as a moderately volatile play on precious metals. Market expectations likely hinge on commodity price trends and the company's ability to execute on its growth projects without significant cost overruns.

Strategic Advantages And Outlook

Coeur Mining's strategic advantages include its diversified asset portfolio and established presence in mining-friendly jurisdictions. The outlook for the company is cautiously optimistic, contingent on stable metal prices and successful project execution. Risks include operational disruptions and commodity price volatility, but its long-term prospects remain tied to global demand for gold and silver.

Sources

Company description, financial data from public filings, and market data from exchange sources.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount