COEUR MINING, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.94 USD | +2.49% |
|
+9.78% | +51.53% |
| Apr. 09 | Roth MKM Initiates Coverage on Coeur Mining With Buy Rating, $5.40 Price Target | MT |
| Apr. 08 | Coeur Mining Achieves Commercial Production at Nevada Silver-Gold Mine | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,943 | 2,523 | 1,295 | 993.6 | 1,247 | 1,969 | - | - |
| Enterprise Value (EV) 1 | 1,943 | 2,705 | 1,726 | 1,448 | 1,247 | 1,969 | 1,969 | 1,969 |
| P/E ratio | -5.18 x | 94.1 x | -38.8 x | -12 x | - | 29.1 x | 13.4 x | - |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 2.73 x | 3.21 x | 1.55 x | 1.26 x | 1.52 x | 2 x | 1.8 x | - |
| EV / Revenue | 2.73 x | 3.21 x | 1.56 x | 1.26 x | 1.52 x | 2 x | 1.8 x | - |
| EV / EBITDA | 11.2 x | 9.58 x | 6.14 x | 7.15 x | 8.77 x | 9.64 x | 5.4 x | 5.58 x |
| EV / FCF | -246 x | 51 x | -6.5 x | -3.04 x | -4.2 x | -63.9 x | 12.8 x | 17.9 x |
| FCF Yield | -0.41% | 1.96% | -15.4% | -32.9% | -23.8% | -1.56% | 7.83% | 5.6% |
| Price to Book | - | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 240,523 | 243,734 | 256,954 | 295,706 | 382,610 | 398,583 | - | - |
| Reference price 2 | 8.080 | 10.35 | 5.040 | 3.360 | 3.260 | 4.940 | 4.940 | 4.940 |
| Announcement Date | 2/19/20 | 2/17/21 | 2/16/22 | 2/22/23 | 2/21/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 711.5 | 785.5 | 832.8 | 785.6 | 821.2 | 986.5 | 1,095 | - |
| EBITDA 1 | 173.9 | 263.4 | 210.8 | 139 | 142.3 | 204.2 | 364.8 | 353 |
| EBIT 1 | -344.8 | 81.72 | 52.73 | -39.89 | - | 152 | 208.2 | - |
| Operating Margin | -48.46% | 10.4% | 6.33% | -5.08% | - | 15.41% | 19.01% | - |
| Earnings before Tax (EBT) 1 | -358 | 62.67 | 3.636 | -63.45 | - | 108 | 182.1 | - |
| Net income 1 | -341.2 | 25.63 | -31.32 | -78.11 | - | 67.8 | 148.3 | - |
| Net margin | -47.96% | 3.26% | -3.76% | -9.94% | - | 6.87% | 13.54% | - |
| EPS 2 | -1.560 | 0.1100 | -0.1300 | -0.2800 | - | 0.1700 | 0.3700 | - |
| Free Cash Flow 1 | -7.892 | 49.43 | -199.3 | -326.7 | -297.3 | -30.8 | 154.2 | 110.2 |
| FCF margin | -1.11% | 6.29% | -23.93% | -41.59% | -36.21% | -3.12% | 14.08% | - |
| FCF Conversion (EBITDA) | - | 18.77% | - | - | - | - | 42.28% | 31.22% |
| FCF Conversion (Net income) | - | 192.88% | - | - | - | - | 103.98% | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Announcement Date | 2/19/20 | 2/17/21 | 2/16/22 | 2/22/23 | 2/21/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 208 | 207.9 | 188.4 | 204.1 | 183 | 210.1 | 187.3 | 177.2 | 194.6 | 262.1 | 203.2 | 246 | 286.6 | 265.3 |
| EBITDA 1 | 48.81 | 48.7 | 41.53 | 43.33 | 18.3 | 35.8 | 25.13 | 22.24 | 30.65 | 64.29 | 21.5 | - | - | - |
| EBIT 1 | 8.027 | 0.961 | - | - | - | - | - | - | - | - | 3.1 | 40.1 | 64.7 | 44.1 |
| Operating Margin | 3.86% | 0.46% | - | - | - | - | - | - | - | - | 1.53% | 16.3% | 22.58% | 16.62% |
| Earnings before Tax (EBT) 1 | -48.37 | -10.33 | - | -65.93 | -55.56 | 48.67 | -13.88 | - | - | - | -5.1 | 17.8 | 58 | 37.4 |
| Net income 1 | -54.77 | -10.76 | 7.682 | -77.43 | -57.44 | 49.09 | -24.59 | - | - | - | -12.8 | 6.2 | 46.3 | 28.2 |
| Net margin | -26.33% | -5.18% | 4.08% | -37.93% | -31.39% | 23.36% | -13.13% | - | - | - | -6.3% | 2.52% | 16.15% | 10.63% |
| EPS 2 | -0.2100 | -0.0400 | 0.0300 | -0.2800 | -0.2100 | 0.1700 | -0.0800 | - | - | - | -0.0300 | 0.0200 | 0.1100 | 0.0700 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/27/21 | 2/16/22 | 5/4/22 | 8/3/22 | 11/9/22 | 2/22/23 | 5/10/23 | 8/9/23 | 11/8/23 | 2/21/24 | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | 183 | 431 | 454 | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 0.6937 x | 2.043 x | 3.271 x | - | - | - | - |
| Free Cash Flow 1 | -7.89 | 49.4 | -199 | -327 | -297 | -30.8 | 154 | 110 |
| ROE (net income / shareholders' equity) | -7.18% | 8.68% | -0.19% | -9.25% | - | 5.6% | 14.3% | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - | - | - |
| Cash Flow per Share 2 | 0.4200 | 0.6100 | 0.4400 | 0.0900 | 0.2000 | 0.3700 | 0.7300 | 0.7300 |
| Capex 1 | 99.8 | 99.3 | 310 | 352 | 365 | 168 | 138 | 127 |
| Capex / Sales | 14.02% | 12.64% | 37.2% | 44.85% | 44.4% | 17.04% | 12.58% | - |
| Announcement Date | 2/19/20 | 2/17/21 | 2/16/22 | 2/22/23 | 2/21/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
9
Last Close Price
4.94
USD
Average target price
4.961
USD
Spread / Average Target
+0.43%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +51.53% | 1.97B | |
| +3.24% | 49.27B | |
| +19.45% | 32.63B | |
| -2.42% | 29.96B | |
| +12.88% | 24.43B | |
| +10.62% | 11.31B | |
| +27.61% | 9.95B | |
| -.--% | 8.61B | |
| +14.84% | 8.27B | |
| +2.99% | 8.19B |
- Stock Market
- Equities
- CDE Stock
- Financials Coeur Mining, Inc.
