company background image

Coeur Mining NYSE:CDE Stock Report

Last Price


Market Cap







02 Oct, 2022


Company Financials +
CDE fundamental analysis
Snowflake Score
Future Growth1/6
Past Performance0/6
Financial Health2/6

CDE Stock Overview

Coeur Mining, Inc. explores for precious metals in the United States, Canada, and Mexico.

Coeur Mining Competitors

Price History & Performance

Summary of all time highs, changes and price drops for Coeur Mining
Historical stock prices
Current Share PriceUS$3.42
52 Week HighUS$7.64
52 Week LowUS$2.54
1 Month Change26.20%
3 Month Change11.40%
1 Year Change-45.10%
3 Year Change-33.20%
5 Year Change-63.07%
Change since IPO-98.40%

Recent News & Updates

Sep 01
Coeur Mining (NYSE:CDE) Seems To Be Using A Lot Of Debt

Coeur Mining (NYSE:CDE) Seems To Be Using A Lot Of Debt

Legendary fund manager Li Lu (who Charlie Munger backed) once said, 'The biggest investment risk is not the volatility...

Aug 18

Coeur Mining: Nearing The Finish Line At Rochester

Coeur Mining released its Q2 results last month, reporting quarterly production of ~83,700 ounces of gold, and ~2.5 million ounces of silver, a 4% decline from the year-ago period. The lower production was related to a decline in production at nearly every asset, with the exception of Rochester which was up against easy year-over-year comps. Fortunately, the company will see a sharp increase in production once its Rochester Expansion is complete, but costs have also risen sharply across the board due to inflationary pressures. At ~6x FY2023 cash flow estimates, Coeur is reasonably valued, but I think there are more attractive bets elsewhere in the sector given the company's track record of consistent share dilution, and short mine life at Kensington. Just over five months ago, I wrote on Coeur Mining (CDE), noting that there was a risk of share dilution to improve the balance sheet to ensure it could complete its Rochester Expansion. We saw this shortly after, with Rochester not only selling its Victoria Gold (VITFF) stake but also completing a $100 million At-The-Market Equity offering. Not surprisingly, the stock has declined 30% since then, with Coeur continuing to have one of the worst track records of share dilution sector-wide. Let's look at the Q2 results and updated valuation to see if the stock is worth betting on at $3.00 per share. Coeur Mining - Shares Outstanding ( Q2 Production Coeur Mining released its Q2 results last month, reporting quarterly production of ~83,700 ounces of gold, and ~2.5 million ounces of silver, a 4% decline from the year-ago period. This was related to lower production at its three largest gold-producing assets (pre-Rochester Expansion). In the silver segment, production was also down, with another mediocre quarter from Palmarejo and Rochester, where silver production is down sharply from 2019 levels due to lower grades. Coeur Mining - Quarterly Production (Company Filings, Author's Chart) Beginning with Palmarejo, the Mexican asset produced ~27,100 ounces of gold and ~1.80 million ounces of silver in the period, with silver production up only because the mine was up against easy year-over-year comps (Q2 2021: 1.67 million ounces - its second-worst quarter since Q4 2019). While gold grades have continued to drop at Palmarejo, the asset benefited from better recovery rates of 92.4% on gold and 84.2% on silver, which helped the asset to see an increase in gold production combined with higher throughput (~539,600 tonnes milled). The recovery improvements were due to blending optimization and enhancements in the flotation and solution management processes. Palmarejo Mine (Company Website) Adjusted costs applicable to sales at Palmarejo dipped to $12.97/oz from $13.34/oz, but the adjusted cost of sales per gold ounce soared by 29% to $855/oz (Q2 2021: $662/oz). As shown below, this was the weakest quarter since Q1 2021 for Palmarejo from a cash flow standpoint, with just $12.2 million in free cash flow, down from $33.4 million in the year-ago period despite similar capital expenditures. Given that this is the only asset generating significant free cash flow for Coeur, it's no surprise that free cash flow was negative on a company-wide basis with the increased spending on its Rochester Expansion Project. Palmarejo Mine - Quarterly Cash Flow (Company Filings, Author's Chart) Moving to Kensington, the Alaskan operation saw a marginal decline in production year-over-year, but costs at the operation rose sharply. During Q2, adjusted costs applicable to sales per ounce increased to $1,399/oz, up from $1,088/oz in the year-ago period. This led to a significant dip in operating cash flow, and when combined with increased capital expenditures, quarterly free cash plunged to $1.9 million (Q2 2021: $13.4 million). Coeur noted that it is raising its FY2022 cost guidance by $150/oz at the mid-point to $1,350/oz, reflecting higher diesel, labor, and maintenance costs. Assuming an average realized gold price of $1,850/oz, Coeur will have just $500/oz margins in FY2022 at Kensington, a sharp decline from year-ago levels ($675/oz). Kensington Mine - Quarterly Cash Flow (Company Filings, Author's Chart) Meanwhile, at its two smaller gold-producing assets, Rochester and Wharf combined for just ~28,800 ounces in the period, down from a combined ~31,300 ounces in the year-ago period. While Rochester's gold production was higher, costs remained elevated at $1,763/oz. During the quarter, Rochester saw a cash outflow of $56 million with the increase in spending as the Rochester Expansion heads closer to completion. At Wharf, adjusted costs applicable to sales soared to $1,233/oz, up 28% from the year-ago period. Fortunately, the mine still generated free cash flow, but cost guidance was revised, moving to $1,300/oz at the mid-point. Palmarejo/Rochester Quarterly Silver Production (Company Filings, Author's Chart) Finally, looking at the silver segment, we can see that silver production remains at lower levels than pre-COVID-19, and costs are much higher, with Rochester reporting costs of $20.85/oz vs. $13.19/oz in Q2 2019 and $11.89/oz in Q2 2018. Coeur noted that it is revising cost guidance higher to $23.00/oz at the mid-point vs. $21.75/oz previously, leaving little room for margins at the asset. The silver lining is that more than half of Rochester Expansion capital has been incurred, it should come in below $640 million (current estimate: $600 million), and production should increase materially once complete in H2 2023. Costs & Financial Results Looking at Coeur's costs, we can see why cost guidance was raised at multiple assets, with diesel, cyanide, labor, and cement costs continuing to trend higher. The good news is that cement prices appear to be off their peak, and labor costs don't appear to be as bad as some other companies, with many producers noting that they're seeing double-digit rises in labor costs due to a heavier reliance on contractors. The most affected regions appear to be Ontario and Western Australia, where Coeur does not operate. Coeur Mining - Rising Costs (Company Presentation) Given the sharp increase in costs in the period and the costs that have been revised higher in recent technical reports completed by other companies, the cost assumptions in the Rochester Technical Report look ambitious. In the report, mining costs were estimated at just $1.39/ton and crushing/processing costs at $2.11/ton, suggesting that the previous outlook for $104 million in annual free cash flow generation for the first ten years might be a high estimate. That said, we will still see a dramatic improvement in Coeur's cash flow profile from the massive outflows we're seeing currently. Coeur - Quarterly Capex & Free Cash Flow (Company Filings, Author's Chart) During Q2, Coeur reported revenue of $204.1 million, a 5% decline year-over-year despite the higher gold price. Meanwhile, it reported a cash outflow of $50.6 million in the period vs. a cash outflow of $20.2 million outflow during Q2 2021. This was related to elevated capital expenditures with Coeur being in the latter portion of the Rochester Expansion and the impact of much lower operating cash flow due to reduced profitability with higher operating costs across the board. On a trailing-twelve-month basis, Coeur has reported a cash outflow of ~$241 million, with net debt now sitting at more than $400 million, translating to a net debt to adjusted EBITDA ratio of 2.7x. The good news is that the company has hedges for over 220,000 ounces at an average price near $1,970/oz gold, de-risking its expansion plans even if we see a slight cost overrun. As it stands, Coeur has ~$360 million in total adjusted liquidity and up to $400 million in total potential liquidity from the addition of equity investments, meaning that there's a very low risk of further share dilution, as we saw from Argonaut (ARNGF) which completely mismanaged Magino. That said, if inflationary pressures persist and metals prices don't improve, Coeur will continue to have relatively high costs vs. the industry average (shown below with adjusted 2022 cost applicable to sales guidance, which isn't ideal for a company with a weaker balance sheet. Coeur Mining - 2022 Adjusted CAS Guidance (Company Presentation) Valuation Based on ~280 million shares and a share price of US$3.01, Coeur trades at a market cap of $843 million and an enterprise value of ~$1.32 billion. This might appear very cheap for a company of its size (~450,000 GEOs per annum) operating in mostly Tier-1 jurisdictions, and it now trades at ~5.5x FY2023 cash flow per share estimates. While this is a massive discount to its historical cash flow multiple, I believe much of this discount is justified and don't see any reason the stock would back up to its historical multiple of 12.6x cash flow (10-year average). The reason is that Couer has proven it has one of the worst track records of share dilution sector-wide among its peers and has one of the ugliest production growth per share trends in the industry. Looking at the chart below, the amount of shares per gold-equivalent ounce produced has nearly tripled in 8 years from 235 to estimates of 674 in FY2022. The latter metric is based on ~280 million shares divided by estimates of 415,000 GEOs produced at a 75 to 1 ratio.

Shareholder Returns

CDEUS Metals and MiningUS Market

Return vs Industry: CDE underperformed the US Metals and Mining industry which returned -14.7% over the past year.

Return vs Market: CDE underperformed the US Market which returned -23.2% over the past year.

Price Volatility

Is CDE's price volatile compared to industry and market?
CDE volatility
CDE Average Weekly Movement11.6%
Metals and Mining Industry Average Movement8.6%
Market Average Movement6.8%
10% most volatile stocks in US Market15.5%
10% least volatile stocks in US Market2.8%

Stable Share Price: CDE is more volatile than 75% of US stocks over the past 3 months, typically moving +/- 12% a week.

Volatility Over Time: CDE's weekly volatility (12%) has been stable over the past year, but is still higher than 75% of US stocks.

About the Company

19282,105Mitch Krebs

Coeur Mining, Inc. explores for precious metals in the United States, Canada, and Mexico. The company primarily explores for gold, silver, zinc, and lead properties. It holds 100% interests in the Palmarejo gold and silver mine covering an area of approximately 67,296 net acres located in the State of Chihuahua in Northern Mexico; the Rochester silver and gold mine that covers an area of approximately 43,441net acres situated in northwestern Nevada; the Kensington gold mine comprising 3,972 net acres located to the north of Juneau, Alaska; the Wharf gold mine covering an area of approximately 3,243 net acres situated in the northern Black Hills of western South Dakota; and the Silvertip silver-zinc-lead mine comprising 97,298 net acres located in northern British Columbia, Canada.

Coeur Mining Fundamentals Summary

How do Coeur Mining's earnings and revenue compare to its market cap?
CDE fundamental statistics
Market CapUS$960.57m
Earnings (TTM)-US$135.28m
Revenue (TTM)US$808.38m


P/S Ratio


P/E Ratio

Earnings & Revenue

Key profitability statistics from the latest earnings report
CDE income statement (TTM)
Cost of RevenueUS$594.97m
Gross ProfitUS$213.41m
Other ExpensesUS$348.69m

Last Reported Earnings

Jun 30, 2022

Next Earnings Date


Earnings per share (EPS)-0.48
Gross Margin26.40%
Net Profit Margin-16.73%
Debt/Equity Ratio56.4%

How did CDE perform over the long term?

See historical performance and comparison
We’ve recently updated our valuation analysis.


Is CDE undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score


Valuation Score 4/6

  • Price-To-Sales vs Peers

  • Price-To-Sales vs Industry

  • Price-To-Sales vs Fair Ratio

  • Below Fair Value

  • Significantly Below Fair Value

  • Analyst Forecast

Key Valuation Metric

Which metric is best to use when looking at relative valuation for CDE?

Other financial metrics that can be useful for relative valuation.

CDE key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue1.7x
Enterprise Value/EBITDA8.8x
PEG Ration/a

Price to Sales Ratio vs Peers

How does CDE's PS Ratio compare to its peers?

CDE PS Ratio vs Peers
The above table shows the PS ratio for CDE vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyPSEstimated GrowthMarket Cap
Peer Average1.5x
BVN Compañía de Minas BuenaventuraA
MUX McEwen Mining
GORO Gold Resource
CDE Coeur Mining

Price-To-Sales vs Peers: CDE is good value based on its Price-To-Sales Ratio (1.2x) compared to the peer average (1.5x).

Price to Earnings Ratio vs Industry

How does CDE's PE Ratio compare vs other companies in the US Metals and Mining Industry?

Price-To-Sales vs Industry: CDE is expensive based on its Price-To-Sales Ratio (1.2x) compared to the US Metals and Mining industry average (1x)

Price to Sales Ratio vs Fair Ratio

What is CDE's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

CDE PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio1.2x
Fair PS Ratio1.3x

Price-To-Sales vs Fair Ratio: CDE is good value based on its Price-To-Sales Ratio (1.2x) compared to the estimated Fair Price-To-Sales Ratio (1.3x).

Share Price vs Fair Value

What is the Fair Price of CDE when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: CDE ($3.42) is trading below our estimate of fair value ($33.41)

Significantly Below Fair Value: CDE is trading below fair value by more than 20%.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Target price is more than 20% higher than the current share price, but analysts are not within a statistically confident range of agreement.

Discover undervalued companies

Future Growth

How is Coeur Mining forecast to perform in the next 1 to 3 years based on estimates from 4 analysts?

Future Growth Score


Future Growth Score 1/6

  • Earnings vs Savings Rate

  • Earnings vs Market

  • High Growth Earnings

  • Revenue vs Market

  • High Growth Revenue

  • Future ROE


Forecasted annual earnings growth

Earnings and Revenue Growth Forecasts

Analyst Future Growth Forecasts

Earnings vs Savings Rate: CDE is forecast to remain unprofitable over the next 3 years.

Earnings vs Market: CDE is forecast to remain unprofitable over the next 3 years.

High Growth Earnings: CDE is forecast to remain unprofitable over the next 3 years.

Revenue vs Market: CDE's revenue (9% per year) is forecast to grow faster than the US market (7.7% per year).

High Growth Revenue: CDE's revenue (9% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: Insufficient data to determine if CDE's Return on Equity is forecast to be high in 3 years time

Discover growth companies

Past Performance

How has Coeur Mining performed over the past 5 years?

Past Performance Score


Past Performance Score 0/6

  • Quality Earnings

  • Growing Profit Margin

  • Earnings Trend

  • Accelerating Growth

  • Earnings vs Industry

  • High ROE


Historical annual earnings growth

Earnings and Revenue History

Quality Earnings: CDE is currently unprofitable.

Growing Profit Margin: CDE is currently unprofitable.

Past Earnings Growth Analysis

Earnings Trend: CDE is unprofitable, and losses have increased over the past 5 years at a rate of 10.8% per year.

Accelerating Growth: Unable to compare CDE's earnings growth over the past year to its 5-year average as it is currently unprofitable

Earnings vs Industry: CDE is unprofitable, making it difficult to compare its past year earnings growth to the Metals and Mining industry (82.4%).

Return on Equity

High ROE: CDE has a negative Return on Equity (-15.78%), as it is currently unprofitable.

Discover strong past performing companies

Financial Health

How is Coeur Mining's financial position?

Financial Health Score


Financial Health Score 2/6

  • Short Term Liabilities

  • Long Term Liabilities

  • Debt Level

  • Reducing Debt

  • Stable Cash Runway

  • Forecast Cash Runway

Financial Position Analysis

Short Term Liabilities: CDE's short term assets ($379.6M) exceed its short term liabilities ($241.1M).

Long Term Liabilities: CDE's short term assets ($379.6M) do not cover its long term liabilities ($762.1M).

Debt to Equity History and Analysis

Debt Level: CDE's net debt to equity ratio (37.6%) is considered satisfactory.

Reducing Debt: CDE's debt to equity ratio has increased from 31.5% to 56.4% over the past 5 years.

Balance Sheet

Cash Runway Analysis

For companies that have on average been loss making in the past we assess whether they have at least 1 year of cash runway.

Stable Cash Runway: CDE has less than a year of cash runway based on its current free cash flow.

Forecast Cash Runway: CDE has less than a year of cash runway if free cash flow continues to reduce at historical rates of 44.7% each year

Discover healthy companies


What is Coeur Mining current dividend yield, its reliability and sustainability?

Dividend Score


Dividend Score 0/6

  • Notable Dividend

  • High Dividend

  • Stable Dividend

  • Growing Dividend

  • Earnings Coverage

  • Cash Flow Coverage

Dividend Yield vs Market

Coeur Mining Dividend Yield vs Market
How does Coeur Mining dividend yield compare to the market?
SegmentDividend Yield
Company (Coeur Mining)n/a
Market Bottom 25% (US)1.7%
Market Top 25% (US)4.7%
Industry Average (Metals and Mining)3.6%
Analyst forecast in 3 Years (Coeur Mining)0%

Notable Dividend: Unable to evaluate CDE's dividend yield against the bottom 25% of dividend payers, as the company has not reported any recent payouts.

High Dividend: Unable to evaluate CDE's dividend yield against the top 25% of dividend payers, as the company has not reported any recent payouts.

Stability and Growth of Payments

Stable Dividend: Insufficient data to determine if CDE's dividends per share have been stable in the past.

Growing Dividend: Insufficient data to determine if CDE's dividend payments have been increasing.

Earnings Payout to Shareholders

Earnings Coverage: Insufficient data to calculate payout ratio to determine if its dividend payments are covered by earnings.

Cash Payout to Shareholders

Cash Flow Coverage: Unable to calculate sustainability of dividends as CDE has not reported any payouts.

Discover strong dividend paying companies


How experienced are the management team and are they aligned to shareholders interests?


Average management tenure


Mitch Krebs (50 yo)





Mr. Mitchell J. Krebs, also known as Mitch, has been the Chief Executive Officer and President of Coeur Mining, Inc. since July 12, 2011. Mr. Krebs served as the Chief Financial Officer of Coeur Mining, In...

CEO Compensation Analysis

Mitch Krebs's Compensation vs Coeur Mining Earnings
How has Mitch Krebs's remuneration changed compared to Coeur Mining's earnings?
DateTotal Comp.SalaryCompany Earnings
Jun 30 2022n/an/a


Mar 31 2022n/an/a


Dec 31 2021US$4mUS$750k


Sep 30 2021n/an/a


Jun 30 2021n/an/a


Mar 31 2021n/an/a


Dec 31 2020US$4mUS$725k


Sep 30 2020n/an/a


Jun 30 2020n/an/a


Mar 31 2020n/an/a


Dec 31 2019US$3mUS$675k


Sep 30 2019n/an/a


Jun 30 2019n/an/a


Mar 31 2019n/an/a


Dec 31 2018US$3mUS$675k


Sep 30 2018n/an/a


Jun 30 2018n/an/a


Mar 31 2018n/an/a


Dec 31 2017US$4mUS$675k


Sep 30 2017n/an/a


Jun 30 2017n/an/a


Mar 31 2017n/an/a


Dec 31 2016US$5mUS$650k


Sep 30 2016n/an/a


Jun 30 2016n/an/a


Mar 31 2016n/an/a


Dec 31 2015US$4mUS$650k


Compensation vs Market: Mitch's total compensation ($USD3.70M) is about average for companies of similar size in the US market ($USD4.14M).

Compensation vs Earnings: Mitch's compensation has been consistent with company performance over the past year.

Leadership Team

Experienced Management: CDE's management team is considered experienced (4.7 years average tenure).

Board Members

Experienced Board: CDE's board of directors are seasoned and experienced ( 10.4 years average tenure).


Who are the major shareholders and have insiders been buying or selling?

Insider Trading Volume

Insider Buying: Insufficient data to determine if insiders have bought more shares than they have sold in the past 3 months.

Recent Insider Transactions

NYSE:CDE Recent Insider Transactions by Companies or Individuals
DateValueNameEntityRoleSharesMax Price
01 Mar 22BuyUS$4,507Robert MellorIndividual1,000US$4.51
25 Feb 22BuyUS$42,490Thomas WhelanIndividual10,000US$4.25
25 Feb 22BuyUS$50,086Michael RoutledgeIndividual11,760US$4.26
23 Feb 22BuyUS$21,995Mitchell KrebsIndividual5,000US$4.40
11 Nov 21SellUS$146,000Hans RasmussenIndividual20,000US$7.30
04 Nov 21BuyUS$6,965Robert MellorIndividual1,000US$6.97

Ownership Breakdown

What is the ownership structure of CDE?
Owner TypeNumber of SharesOwnership Percentage
Individual Insiders4,629,5241.6%
General Public78,953,54328.1%

Dilution of Shares: Shareholders have been diluted in the past year, with total shares outstanding growing by 9.3%.

Top Shareholders

Top 25 shareholders own 59.64% of the company
OwnershipNameSharesCurrent ValueChange %Portfolio %
Van Eck Associates Corporation
BlackRock, Inc.
25,707,463$87.9m18.35%no data
The Vanguard Group, Inc.
24,911,121$85.2m9.38%no data
State Street Global Advisors, Inc.
20,524,368$70.2m-26.16%no data
Dimensional Fund Advisors LP
Baker Steel Capital Managers LLP
Mirae Asset Global Investments Co., Ltd
D. E. Shaw & Co., L.P.
Geode Capital Management, LLC
4,811,379$16.5m16.84%no data
Two Sigma Investments, LP
Two Sigma Advisers, LP
Konwave AG
Northern Trust Global Investments
2,646,831$9.1m2.62%no data
ETF Managers Group LLC
Invesco Ltd.
2,549,389$8.7m1.64%no data
Charles Schwab Investment Management, Inc.
2,548,099$8.7m21.67%no data
Universal-Investment-Gesellschaft Mit BeschrÄNkter Haftung
Morgan Stanley, Investment Banking and Brokerage Investments
2,013,586$6.9m-41.1%no data
Mitchell Krebs
1,637,264$5.6m0%no data
Norges Bank Investment Management
1,581,175$5.4m0%no data
Citadel Advisors LLC
Deutsche Asset & Wealth Management
1,231,951$4.2m-25.69%no data
American Century Investment Management Inc
1,214,439$4.2m45.47%no data
KONTOR STÖWER Asset Management GmbH
DZ Bank AG, Asset Management Arm

Company Information

Coeur Mining, Inc.'s employee growth, exchange listings and data sources

Key Information

  • Name: Coeur Mining, Inc.
  • Ticker: CDE
  • Exchange: NYSE
  • Founded: 1928
  • Industry: Gold
  • Sector: Materials
  • Implied Market Cap: US$960.567m
  • Shares outstanding: 280.87m
  • Website:

Number of Employees


  • Coeur Mining, Inc.
  • 104 South Michigan Avenue
  • Suite 900
  • Chicago
  • Illinois
  • 60603
  • United States


TickerExchangePrimary SecuritySecurity TypeCountryCurrencyListed on
CDM1DB (Deutsche Boerse AG)YesCommon StockDEEURDec 1972
CDM1XTRA (XETRA Trading Platform)YesCommon StockDEEURDec 1972
CDENYSE (New York Stock Exchange)YesCommon StockUSUSDDec 1972
0R0ULSE (London Stock Exchange)YesCommon StockGBUSDDec 1972
CDM1ETLX (Eurotlx)YesCommon StockITEURDec 1972
CDEWBAG (Wiener Boerse AG)YesCommon StockATEURDec 1972
CDE *BMV (Bolsa Mexicana de Valores)YesCommon StockMXMXNDec 1972
CDEBASE (Buenos Aires Stock Exchange)CEDEAR EA REP 1 COM STK USD1.00ARARSMay 2011

Company Analysis and Financial Data Status

All financial data provided by Standard & Poor's Capital IQ.
DataLast Updated (UTC time)
Company Analysis2022/10/02 00:00
End of Day Share Price2022/09/30 00:00
Annual Earnings2021/12/31

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.