investorscraft@gmail.com

Intrinsic ValueCoeur Mining, Inc. (CDM1.DE)

Previous Close18.07
Intrinsic Value
Upside potential
Previous Close
18.07

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 key North American jurisdictions, including the U.S., Canada, and Mexico. The company's revenue model is anchored in the extraction, processing, and sale of precious metals, primarily through its wholly owned mines such as Palmarejo, Rochester, Kensington, Wharf, and Silvertip. These assets provide a geographically diversified production base, reducing operational risk. Coeur also engages in exploration and development projects like Crown, Sterling, and La Preciosa, which bolster its long-term resource pipeline. The company sells its concentrates to third-party smelters under off-take agreements, ensuring stable revenue streams. Operating in the competitive gold mining sector, Coeur positions itself as a mid-tier producer with a disciplined cost structure and a focus on operational efficiency. Its market position is reinforced by strategic assets in mining-friendly regions, though it faces challenges from volatile commodity prices and regulatory pressures. The company’s emphasis on sustainable mining practices and community engagement further supports its reputation in the industry.

Revenue Profitability And Efficiency

Coeur Mining reported revenue of €1.05 billion for the period, with net income of €58.9 million, reflecting a modest margin in a capital-intensive industry. 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 ability to generate cash flow while funding growth initiatives highlights its balanced approach to profitability and reinvestment.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.15 underscores its earnings capability amid fluctuating metal prices. Coeur’s capital efficiency is evident in its ability to sustain operations and exploration despite significant capex demands. The absence of dividends suggests a reinvestment-focused strategy, prioritizing long-term asset development over immediate shareholder returns.

Balance Sheet And Financial Health

Coeur maintains a conservative balance sheet with €55.1 million in cash and equivalents against total debt of €601.7 million. The debt level is manageable given its cash flow generation and market capitalization of €4.41 billion. The company’s financial health appears stable, with sufficient liquidity to meet near-term obligations and fund growth projects.

Growth Trends And Dividend Policy

Growth is driven by operational expansions and exploration projects, though the company does not currently pay dividends. This reflects a focus on reinvesting cash flows into resource development and operational upgrades. The lack of a dividend policy aligns with its strategy to prioritize capital allocation toward sustainable production growth.

Valuation And Market Expectations

With a beta of 1.245, Coeur’s stock exhibits higher volatility relative to the market, typical for precious metals miners. The market capitalization of €4.41 billion suggests investor confidence in its asset base and growth potential, though valuation remains sensitive to gold and silver price movements.

Strategic Advantages And Outlook

Coeur’s strategic advantages include a diversified asset portfolio and a focus on cost-efficient operations. The outlook hinges on metal price trends and the successful execution of development projects. The company’s disciplined approach to capital allocation and exploration could position it well for long-term value creation in the cyclical mining sector.

Sources

Company filings, market data

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