Valuation Coeur Mining, Inc.

Equities

Market Closed - Nyse Other stock markets 01:30:02 18/04/2026 am IST			Pre-market 05:21:16 pm
20.38 ^USD	+4.46%		20.12	-1.30%

06/04	Coeur Mining, Inc. announces early participation deadline results of previously announced exchange offer and consent solicitation for new Gold Senior Notes	RE
06/04	New Gold Inc. Announces Exchange Offer And Consent Solicitation For USD 400,000,000 New Senior Notes	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,295	993.6	1,247	2,284	11,449	21,090	-	-
Change	-	-23.28%	25.54%	83.09%	401.33%	84.21%	-	-
Enterprise Value (EV) ¹	1,726	1,448	1,247	2,819	11,236	18,229	14,664	12,150
Change	-	-16.1%	-13.86%	125.98%	298.62%	62.24%	-19.56%	-17.14%
P/E ratio	-38.8x	-12x	-	38.1x	18.8x	10.4x	10.1x	15.6x
PBR	-	-	-	-	-	-	-	-
PEG	-	-0x	-	-	0x	0x	3.3x	-0.4x
Capitalization / Revenue	1.55x	1.26x	1.52x	2.17x	5.53x	3.99x	3.73x	4.16x
EV / Revenue	2.07x	1.84x	1.52x	2.67x	5.43x	3.45x	2.59x	2.39x
EV / EBITDA	8.19x	10.4x	8.77x	8.31x	11x	5.05x	3.09x	3.35x
EV / EBIT	32.7x	-36.3x	-	17.2x	15.9x	7.38x	4.5x	5.2x
EV / FCF	-8.66x	-4.43x	-4.2x	-315x	16.9x	6.87x	5.02x	6.01x
FCF Yield	-11.5%	-22.6%	-23.8%	-0.32%	5.93%	14.6%	19.9%	16.6%
Dividend per Share ²	-	-	-	-	-	0.04	0.04	-
Rate of return	-	-	-	-	-	0.2%	0.2%	-
EPS ²	-0.13	-0.28	-	0.15	0.95	1.96	2.02	1.305
Distribution rate	-	-	-	-	-	2.04%	1.98%	-
Net sales ¹	832.8	785.6	821.2	1,054	2,070	5,284	5,661	5,074
EBITDA ¹	210.8	139	142.3	339.2	1,026	3,606	4,751	3,631
EBIT ¹	52.73	-39.89	-	164.2	707	2,470	3,256	2,338
Net income ¹	-31.32	-78.11	-	58.9	585.9	1,942	2,609	1,625
Net Debt ¹	430.8	454.5	-	535	-213.1	-2,861	-6,426	-8,940
Reference price ²	5.04	3.36	3.26	5.72	17.83	20.38	20.38	20.38
Nbr of stocks (in thousands)	2,56,954	2,95,706	3,82,610	3,99,241	6,42,107	10,34,842	-	-
Announcement Date	16/02/22	22/02/23	21/02/24	19/02/25	18/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
COEUR MINING, INC.	10.4x	3.45x	5.05x	-	2.11TCr
NEWMONT CORPORATION	11.53x	4.1x	6.25x	0.88%	12TCr
AGNICO EAGLE MINES LIMITED	15.14x	6.14x	8.52x	0.77%	11TCr
BARRICK MINING CORPORATION	11.33x	3.14x	4.42x	1.81%	7.27TCr
WHEATON PRECIOUS METALS CORP.	28.61x	17.4x	20.34x	0.51%	6.93TCr
ANGLOGOLD ASHANTI PLC	10.35x	3.82x	4.96x	3.69%	5.52TCr
KINROSS GOLD CORPORATION	11.22x	4.02x	5.77x	0.42%	4.19TCr
NORTHERN STAR RESOURCES LIMITED	19.97x	4.52x	8.58x	2.1%	2.44TCr
ROYAL GOLD, INC.	21.73x	10.61x	13.02x	0.72%	2.27TCr
LUNDIN GOLD INC.	17.57x	7.91x	10.68x	4.03%	2.08TCr
Average	15.79x	6.51x	8.76x	1.66%	5.63TCr
Weighted average by Cap.	15.13x	6.38x	8.52x	1.35%