COEUR MINING, INC.

CDE
Delayed Quote. Delayed  - 09/21 04:10:00 pm
6.16USD +0.82%
Valuation
Fiscal Period: December 2020 2021
Capitalization1 2 5231 583
Entreprise Value (EV)1 2 7052 019
P/E ratio 94,1x16,9x
Yield --
Capitalization / Revenue 3,21x1,85x
EV / Revenue 3,44x2,36x
EV / EBITDA 10,3x8,16x
Price to Book --
Nbr of stocks (in thousands) 243 734257 026
Reference price (USD) 10,46,16
Announcement Date 02/17/2021-
Previous period Next period
1 USD in Million
Estimates
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: December 2020 2021
Net sales1 785856
EBITDA1 263247
Operating profit (EBIT)1 81,7142
Operating Margin 10,4%16,5%
Pre-Tax Profit (EBT)1 62,7144
Net income1 25,693,5
Net margin 3,26%10,9%
EPS2 0,110,37
Dividend per Share2 --
Announcement Date 02/17/2021-
Previous period Next period
1 USD in Million
2 USD
Finances - Leverage
Fiscal Period: December 2020 2021
Net Debt1 183436
Net Cash position1 --
Leverage (Debt / EBITDA) 0,69x1,76x
Free Cash Flow1 49,4-199
ROE (Net Profit / Equities) 8,68%5,10%
Shareholders' equity1 2951 832
ROA (Net Profit / Asset) --
Assets1 --
Book Value Per Share --
Cash Flow per Share2 0,610,69
Capex1 99,3359
Capex / Sales 12,6%41,9%
Announcement Date 02/17/2021-
Previous period Next period
1 USD in Million
2 USD
Financial Ratios
Size 2021e 2022e
Capitalization 1 583 M $ -
Entreprise Value (EV) 2 019 M $ 2 102 M $
Valuation 2021e 2022e
P/E ratio (Price / EPS) 16,9x 10,7x
Capitalization / Revenue 1,85x 1,78x
EV / Revenue 2,36x 2,27x
EV / EBITDA 8,16x 6,88x
Yield (DPS / Price) - -
Price to book (Price / BVPS) - -
Profitability 2021e 2022e
Operating Margin (EBIT / Sales) 16,5% 33,0%
Operating Leverage (Delta EBIT / Delta Sales) 8,18x 26,3x
Net Margin (Net Profit / Revenue) 10,9% 19,1%
ROA (Net Profit / Asset) - -
ROE (Net Profit / Equities) 5,10% 6,50%
Rate of Dividend - -
Balance Sheet Analysis 2021e 2022e
CAPEX / Sales   41,9% 35,7%
Cash Flow / Sales 20,8% 25,7%
Capital Intensity (Assets / Sales) - -
Financial Leverage (Net Debt / EBITDA) 1,76x 1,77x
Price Earning Ratio
Change in Enterprise Value/EBITDA
EPS & Dividend