US · SSRM
SSR Mining Inc.
- Sector
- Basic Materials · Gold
- Headquarters
- Denver, CO 80237
- Website
- ssrmining.com
Price · as of 2025-12-31
$29.19
Market cap 6.55B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $96.70 | +231.28% |
| Intrinsic Value(DCF) | $45.03 | +54.27% |
| Graham-Dodd Method(GD) | $27.20 | -6.81% |
| Graham Formula(GF) | $142.68 | +388.78% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $14.77 | $44.93 | $0.00 | $17.24 | $38.45 |
| 2012 | $9.55 | $37.89 | $0.00 | $16.52 | $46.86 |
| 2013 | $10.42 | $36.65 | $2.14 | $0.00 | $52.04 |
| 2014 | $4.39 | $118.00 | $6.92 | $0.00 | $0.00 |
| 2015 | $5.51 | $23.31 | $2.46 | $0.00 | $0.00 |
| 2016 | $9.52 | $32.25 | $75.16 | $11.40 | $23.65 |
| 2017 | $8.14 | $30.45 | $3.79 | $10.85 | $0.00 |
| 2018 | $13.66 | $31.18 | $2.18 | $7.96 | $0.12 |
| 2019 | $16.00 | $1,927.56 | $3.70 | $13.12 | $42.55 |
| 2020 | $14.51 | $47.36 | $8.47 | $26.75 | $47.09 |
| 2021 | $21.54 | $53.25 | $1.19 | $21.67 | $132.52 |
| 2022 | $12.67 | $31.77 | $0.04 | $17.24 | $0.00 |
| 2023 | $4.30 | $10.21 | $0.73 | $9.86 | $0.00 |
| 2024 | $9.91 | $21.08 | $0.00 | $8.90 | $26.81 |
| 2025 | $31.94 | $96.70 | $31.63 | $27.20 | $142.68 |
AI valuation
Our deep-learning model estimates SSR Mining Inc.'s (SSRM) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $96.70
- Current price
- $29.19
- AI upside
- +231.28%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$45.03
+54.27% upside
Graham-Dodd
$27.20
-6.81% upside
Graham Formula
$142.68
+388.78% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| SSRM | SSR Mining Inc. | $29.19 | 6.55B | +231% | +54% | -7% | +389% | 16.08 | 1.85 | 3.91 | 9.19 | — | 1.85 | 35.73% | 28.86% | 24.28% | 12.19% | 12.29% | 7.14% | 0.12 | 32.26 | 2.08 | 1.15 | -0.18 | -24341.00% | 6655.00% | -33778.00% | 3.80% | 0.78 | 7.72% | 0.00% | 0.00% | 1.24% | 13.19 | 25.67 | 3.81 | 2.97 |
| AU | AngloGold Ashanti Plc | $127.77 | 64.51B | -15% | +61% | — | +208% | 24.71 | 8.05 | 6.58 | 11.80 | 20.13 | 8.16 | 46.54% | 45.14% | 26.65% | 35.82% | 44.33% | 18.67% | 0.30 | 20.30 | 2.87 | 1.89 | -0.09 | 12275.00% | 7078.00% | 25364.00% | 4.77% | 2.91 | 41.52% | 2.87% | 71.00% | 4.74% | 14.48 | 20.82 | 6.54 | 10.15 |
| CDE | Coeur Mining, Inc. | $27.15 | 17.43B | +87% | +295% | -67% | +241% | 29.21 | 5.17 | 8.27 | 16.55 | 5.84 | 6.37 | 39.30% | 36.27% | 28.30% | 26.41% | 26.88% | 16.75% | 0.11 | 24.26 | 2.00 | 1.58 | -0.18 | 50000.00% | 9641.00% | -753486.00% | 3.89% | 2.26 | 27.77% | 0.00% | 0.00% | 4.35% | 22.55 | 25.43 | 8.18 | 7.76 |
| CGAU | Centerra Gold Inc. | $21.03 | 4.21B | +60% | +31% | +2% | +136% | 7.11 | 2.06 | 3.18 | 10.14 | 0.98 | 2.06 | 24.53% | 17.85% | 44.69% | 32.02% | 14.62% | 22.83% | 0.01 | 60.57 | 2.39 | 1.52 | -1.36 | 72571.00% | 947.00% | -1708.00% | 2.24% | 0.79 | 7.30% | 0.99% | 7.00% | 3.25% | 15.66 | 39.27 | 2.80 | 4.48 |
| DRD | DRDGOLD Limited | $38.90 | 3.36B | -59% | -32% | -77% | +28% | 14.20 | 3.59 | 4.04 | 9.05 | 20.83 | 3.59 | 39.74% | 11.64% | 28.47% | 28.44% | 9.58% | 20.67% | 0.00 | — | 2.28 | 1.63 | -0.38 | 6818.00% | 2626.00% | -21014.00% | 3.94% | 3.51 | 17.96% | 1.35% | 19.20% | 3.85% | 33.34 | 24.33 | 3.88 | 6.70 |
| EGO | Eldorado Gold Corporation | $46.42 | 9.22B | +21% | -60% | -28% | +154% | 17.78 | 2.20 | 5.08 | 9.47 | 22.79 | 2.25 | 44.87% | 41.47% | 27.89% | 12.95% | 17.25% | 8.43% | 0.30 | 27.26 | 1.83 | 1.46 | 0.41 | 7801.00% | 3993.00% | -88642.00% | -2.08% | 0.87 | -4.58% | 0.00% | 0.00% | 2.32% | 12.81 | -50.33 | 5.31 | 2.76 |
| FNV | Franco-Nevada Corporation | $280.61 | 54.1B | -70% | -80% | -91% | — | 49.69 | 4.57 | 24.63 | 26.26 | — | 4.57 | 68.18% | 65.25% | 49.58% | 9.38% | 11.81% | 8.96% | 0.00 | 293.56 | 25.43 | 23.84 | -1.47 | -21811.00% | -865.00% | -1024.00% | 1.54% | 12.29 | 9.48% | 0.88% | 43.90% | 0.99% | 35.76 | 61.64 | 23.33 | 50.28 |
| FSM | Fortuna Mining Corp. | $13.66 | 4.2B | +323% | -43% | -24% | — | 15.42 | 2.49 | 4.33 | 6.83 | 12.90 | 2.49 | 48.74% | 38.52% | 31.47% | 17.53% | 19.43% | 11.91% | 0.16 | 14.76 | 2.98 | 2.48 | -0.51 | 11951.00% | -960.00% | 8185.00% | 7.08% | 1.86 | 21.43% | 0.00% | 0.00% | 6.24% | 10.46 | 13.14 | 4.03 | 5.09 |
| GFI | Gold Fields Limited | $58.84 | 52.66B | +7% | +25% | -70% | +402% | 14.49 | 6.15 | 5.90 | 10.15 | 7.75 | 6.15 | 54.20% | 49.38% | 40.76% | 52.49% | 34.03% | 28.21% | 0.43 | 47.49 | 1.75 | 1.05 | 0.34 | 18696.00% | 6877.00% | 34014.00% | 6.02% | 2.68 | 35.59% | 1.37% | 19.80% | 1.95% | 12.38 | 17.19 | 6.11 | 6.98 |
| HMY | Harmony Gold Mining Compa… | $22.75 | 14.21B | -48% | +191% | -64% | +60% | 10.69 | 3.19 | 2.08 | 5.44 | 15.78 | 3.19 | 39.65% | 27.55% | 19.47% | 32.32% | 36.90% | 20.85% | 0.05 | — | 1.72 | 1.38 | -0.41 | 6774.00% | 2039.00% | 4881.00% | 7.02% | 1.83 | 28.51% | 1.34% | 14.30% | 6.85% | 7.02 | 13.24 | 1.93 | 5.40 |
| KGC | Kinross Gold Corporation | $36.99 | 44.63B | +27% | -60% | -59% | +147% | 18.45 | 5.24 | 6.25 | 10.27 | 11.64 | 5.24 | 47.45% | 43.19% | 33.90% | 31.55% | 31.37% | 20.92% | 0.09 | 37.23 | 2.35 | 1.31 | -0.23 | 15844.00% | 3934.00% | 8734.00% | 5.72% | 2.71 | 33.63% | 0.34% | 6.40% | 5.73% | 14.16 | 17.09 | 6.12 | 8.17 |
| OR | OR Royalties Inc. | $47.39 | 8.89B | -17% | -60% | -79% | +146% | 43.52 | 6.38 | 32.34 | 36.94 | 3.73 | 6.77 | 83.38% | 72.92% | 74.30% | 18.27% | 16.03% | 16.28% | 0.01 | 45.20 | 4.53 | 4.45 | -0.55 | 116667.00% | 10258.00% | 23697.00% | 2.33% | 7.67 | 19.38% | 0.39% | 16.90% | 2.57% | 43.70 | 42.35 | 31.87 | 38.88 |
| PAAS | Pan American Silver Corp. | $68.70 | 25.19B | -34% | +26% | -65% | +42% | 25.69 | 3.66 | 6.94 | 14.64 | 3.46 | 3.66 | 37.66% | 32.27% | 27.02% | 17.03% | 16.77% | 11.76% | 0.13 | 20.14 | 2.69 | 1.93 | -0.16 | 74194.00% | 3063.00% | 16986.00% | 4.23% | 1.72 | 19.28% | 0.70% | 17.90% | 1.73% | 21.19 | 23.29 | 6.84 | 6.48 |
| RGLD | Royal Gold, Inc. | $299.79 | 19.66B | -49% | -59% | -63% | +14% | 44.80 | 2.95 | 20.50 | 28.23 | 137.94 | 2.95 | 69.27% | 64.50% | 45.25% | 9.18% | 10.10% | 7.29% | 0.13 | 28.40 | 3.12 | 2.87 | 0.95 | 3248.00% | 4457.00% | 6509.00% | 3.34% | 5.83 | 13.04% | 0.56% | 25.10% | 0.56% | 32.88 | 31.01 | 21.21 | 5.99 |
| WPM | Wheaton Precious Metals C… | $163.65 | 74.3B | -72% | -83% | -92% | -76% | 60.16 | 4.39 | 24.78 | 34.74 | — | 4.39 | 62.48% | 48.33% | 41.19% | 7.43% | 7.91% | 7.32% | 0.00 | 111.88 | 28.07 | 27.94 | -0.91 | -168.00% | 2644.00% | 39274.00% | 1.16% | 34.83 | 5.73% | 0.88% | 52.70% | 1.73% | 49.97 | 84.01 | 24.15 | 116.95 |
About SSR Mining Inc.
SSR Mining Inc., together with its subsidiaries, engages in the acquisition, exploration, development, and operation of precious metal resource properties in Turkey and the Americas. The company explores for gold, silver, copper, lead, and zinc deposits. Its projects include the Çöpler Gold mine located in Erzincan, Turkey; the Marigold mine located in Humboldt County, Nevada, the United States; the Seabee Gold Operation located in Saskatchewan, Canada; and the Puna Operations in Jujuy, Argentina. The company was formerly known as Silver Standard Resources Inc. and changed its name to SSR Mining Inc. in August 2017. SSR Mining Inc. was incorporated in 1946 and is based in Denver, Colorado.
- CEO
- Rodney Antal Accountancy
- Employees
- 2.3K
- Beta
- 0.54
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($45.03 ÷ $29.19) − 1 = +54.27% (DCF, example).