investorscraft@gmail.com

Intrinsic Value of Coeur Mining, Inc. (CDE)

Previous Close$9.59
Intrinsic Value
Upside potential
Previous Close
$9.59

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, primarily focused on silver and gold mining. The company owns and operates mines in North America, including the Palmarejo complex in Mexico, the Rochester mine in Nevada, and the Kensington mine in Alaska. Coeur Mining generates revenue through the extraction, processing, and sale of precious metals, with silver contributing significantly to its production mix. The company operates in a cyclical and capital-intensive industry, where commodity prices, operational efficiency, and geopolitical risks heavily influence profitability. Coeur positions itself as a mid-tier producer with a balanced portfolio of assets, targeting cost optimization and reserve expansion to sustain long-term growth. Its market position is bolstered by strategic investments in exploration and development, though it faces competition from larger miners and fluctuating metal prices.

Revenue Profitability And Efficiency

In FY 2024, Coeur Mining reported revenue of $1.05 billion, 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 resulted in negative free cash flow. The company's profitability is sensitive to metal prices, with margins influenced by production costs and operational efficiency. Cost management remains critical given the capital-intensive nature of mining.

Earnings Power And Capital Efficiency

Coeur Mining's earnings power is tied to its ability to maintain stable production levels and control costs amid volatile commodity markets. The company's capital efficiency is challenged by high capex requirements, as seen in its $183.2 million investment in FY 2024. While operating cash flow covers a portion of expenditures, reliance on external financing or retained earnings may be necessary to fund growth initiatives and debt obligations.

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 moderate leverage. The company's liquidity position is supported by operating cash flow, but its debt load requires careful management, particularly in downturns. Financial health hinges on sustained metal prices and operational performance to meet debt service obligations and fund future investments.

Growth Trends And Dividend Policy

Growth for Coeur Mining is driven by exploration and development projects, with a focus on expanding reserves and optimizing existing operations. The company does not currently pay dividends, prioritizing reinvestment in growth and debt reduction. Future trends will depend on metal price movements, successful project execution, and cost containment strategies to enhance shareholder value.

Valuation And Market Expectations

Coeur Mining's valuation reflects its mid-tier producer status, with market expectations tied to silver and gold price trends. Investors weigh its growth potential against operational risks and leverage. The stock's performance is likely to correlate with commodity cycles, with upside potential linked to successful reserve expansion and cost efficiency improvements.

Strategic Advantages And Outlook

Coeur Mining's strategic advantages include a diversified asset base and a focus on cost control. The outlook depends on metal price stability and operational execution. Challenges include geopolitical risks and capital allocation decisions. The company's ability to navigate these factors will determine its long-term competitiveness in the precious metals sector.

Sources

10-K, company filings

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