COEUR MINING, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.22 USD | -2.66% |
|
+10.48% | +90.80% |
| Jul. 05 | US miners push Washington to revive long-dormant Bureau of Mines | RE |
| Jul. 05 | US miners push Washington to revive long-dormant Bureau of Mines | RE |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,943 | 2,523 | 1,295 | 993.6 | 1,247 | 2,484 | - | - |
| Enterprise Value (EV) 1 | 1,943 | 2,705 | 1,726 | 1,448 | 1,247 | 2,991 | 2,831 | 2,635 |
| P/E ratio | -5.18 x | 94.1 x | -38.8 x | -12 x | - | 62.2 x | 23 x | - |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 2.73 x | 3.21 x | 1.55 x | 1.26 x | 1.52 x | 2.46 x | 2.05 x | 1.91 x |
| EV / Revenue | 2.73 x | 3.44 x | 2.07 x | 1.84 x | 1.52 x | 2.97 x | 2.33 x | 2.02 x |
| EV / EBITDA | 11.2 x | 10.3 x | 8.19 x | 10.4 x | 8.77 x | 13 x | 7.56 x | 7.68 x |
| EV / FCF | -246 x | 54.7 x | -8.66 x | -4.43 x | -4.2 x | -72.3 x | 17 x | 16.8 x |
| FCF Yield | -0.41% | 1.83% | -11.5% | -22.6% | -23.8% | -1.38% | 5.89% | 5.97% |
| Price to Book | - | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 240,523 | 243,734 | 256,954 | 295,706 | 382,610 | 399,321 | - | - |
| Reference price 2 | 8.080 | 10.35 | 5.040 | 3.360 | 3.260 | 6.220 | 6.220 | 6.220 |
| 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 | 1,008 | 1,214 | 1,303 |
| EBITDA 1 | 173.9 | 263.4 | 210.8 | 139 | 142.3 | 229.6 | 374.3 | 343 |
| EBIT 1 | -344.8 | 81.72 | 52.73 | -39.89 | - | 127.5 | 240 | 387.1 |
| Operating Margin | -48.46% | 10.4% | 6.33% | -5.08% | - | 12.65% | 19.77% | 29.71% |
| Earnings before Tax (EBT) 1 | -358 | 62.67 | 3.636 | -63.45 | - | 102.6 | 165.8 | - |
| Net income 1 | -341.2 | 25.63 | -31.32 | -78.11 | - | 54 | 106.6 | - |
| Net margin | -47.96% | 3.26% | -3.76% | -9.94% | - | 5.36% | 8.78% | - |
| EPS 2 | -1.560 | 0.1100 | -0.1300 | -0.2800 | - | 0.1000 | 0.2700 | - |
| Free Cash Flow 1 | -7.892 | 49.43 | -199.3 | -326.7 | -297.3 | -41.38 | 166.9 | 157.2 |
| FCF margin | -1.11% | 6.29% | -23.93% | -41.59% | -36.21% | -4.11% | 13.74% | 12.07% |
| FCF Conversion (EBITDA) | - | 18.77% | - | - | - | - | 44.58% | 45.83% |
| FCF Conversion (Net income) | - | 192.88% | - | - | - | - | 156.53% | - |
| 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 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 | 207.9 | 188.4 | 204.1 | 183 | 210.1 | 187.3 | 177.2 | 194.6 | 262.1 | 213.1 | 246 | 286.6 | 265.3 |
| EBITDA | 48.7 | 41.53 | 43.33 | 18.3 | 35.8 | 25.13 | 22.24 | 30.65 | 64.29 | 44.34 | - | - | - |
| EBIT 1 | 0.961 | - | - | - | - | - | - | - | - | -3.357 | 42.6 | 64.7 | 44.1 |
| Operating Margin | 0.46% | - | - | - | - | - | - | - | - | -1.58% | 17.32% | 22.58% | 16.62% |
| Earnings before Tax (EBT) 1 | -10.33 | - | -65.93 | -55.56 | 48.67 | -13.88 | - | - | - | 13.09 | 20.3 | 58 | 37.4 |
| Net income 1 | -10.76 | 7.682 | -77.43 | -57.44 | 49.09 | -24.59 | - | - | - | -29.12 | 8.7 | 46.3 | 28.2 |
| Net margin | -5.18% | 4.08% | -37.93% | -31.39% | 23.36% | -13.13% | - | - | - | -13.67% | 3.54% | 16.15% | 10.63% |
| EPS 2 | -0.0400 | 0.0300 | -0.2800 | -0.2100 | 0.1700 | -0.0800 | - | - | - | -0.0800 | 0.0200 | 0.1200 | 0.0700 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 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 | 5/1/24 | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | 183 | 431 | 454 | - | 507 | 347 | 151 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 0.6937 x | 2.043 x | 3.271 x | - | 2.208 x | 0.9271 x | 0.4402 x |
| Free Cash Flow 1 | -7.89 | 49.4 | -199 | -327 | -297 | -41.4 | 167 | 157 |
| ROE (net income / shareholders' equity) | -7.18% | 8.68% | -0.19% | -9.25% | - | 5.4% | 22.5% | 18.8% |
| 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 | 0.3200 | 0.8100 | 0.7200 |
| Capex 1 | 99.8 | 99.3 | 310 | 352 | 365 | 159 | 131 | 117 |
| Capex / Sales | 14.02% | 12.64% | 37.2% | 44.85% | 44.4% | 15.75% | 10.82% | 9.01% |
| 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
6.22
USD
Average target price
5.928
USD
Spread / Average Target
-4.70%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +90.80% | 2.55B | |
| +6.04% | 50.78B | |
| +27.99% | 34.91B | |
| -0.63% | 30.54B | |
| +16.95% | 25.49B | |
| +51.74% | 11.8B | |
| +46.13% | 10.56B | |
| -5.35% | 9.92B | |
| -.--% | 9.05B | |
| +8.60% | 8.62B |
- Stock Market
- Equities
- CDE Stock
- Financials Coeur Mining, Inc.
