Coeur Mining

If gold price $4,000, silver $100

RockeTeller

Invested

Community Contributor

Published

26 Sep 24

Updated

06 Dec 24

RockeTeller's Fair Value

US$21.60

45.9% undervalued

06 Dec

US$11.69

92.3%

0.3%

Author's Valuation

US$21.6

45.9% undervalued

RockeTeller's Fair Value

Narrative

Updates1

Shared on06 Dec 24

RockeTeller has increased revenue growth from 41.2% to 51.2%.

RockeTeller'sFair Value

US$21.6

45.9% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

8.81%

Metals and Mining revenue growth rate

2.38%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

7.42%

Calculation

US$508.02m

Earnings '29

34.18x

PE Ratio '29

US$17.36b

Market Cap '29

US$17.36b

Market Cap '29

559.96m

No. shares '29

US$31.01

Share Price '29

US$31.01 Share Price '29

Discounted to 2024 @ 7.50% p.a.

US$21.60

Fair Value '24