Valuation Coeur Mining, Inc.

Equities

Market Closed - Nyse Other stock markets 02:30:02 17/01/2026 am IST			5-day change	1st Jan Change
22.58 ^USD	+6.41%		+10.69%	+26.64%

14/01	Tocvan Ventures Corp Announces Appointment of Anna Ladd-Kruger as Independent Director, Effective January 14, 2026	CI
14/01	Shares of Silver Mining Companies Rise as Spot Rate Surpasses $90 an Ounce	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,523	1,295	993.6	1,247	2,284	14,501	14,501	-
Change	-	-48.66%	-23.28%	25.54%	83.09%	534.99%	0%	-
Enterprise Value (EV) ¹	2,705	1,726	1,448	1,247	2,819	14,347	13,180	11,738
Change	-	-36.2%	-16.1%	-13.86%	125.98%	408.99%	-8.13%	-10.94%
P/E ratio	94.1x	-38.8x	-12x	-	38.1x	21.4x	14x	17.6x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	-0x	-	-	0x	0.3x	-0.9x
Capitalization / Revenue	3.21x	1.55x	1.26x	1.52x	2.17x	7.01x	5.45x	5.07x
EV / Revenue	3.44x	2.07x	1.84x	1.52x	2.67x	6.93x	4.96x	4.1x
EV / EBITDA	10.3x	8.19x	10.4x	8.77x	8.31x	13.4x	7x	5.2x
EV / EBIT	33.1x	32.7x	-36.3x	-	17.2x	18.8x	7.66x	5.83x
EV / FCF	54.7x	-8.66x	-4.43x	-4.2x	-315x	23.7x	11.4x	9.68x
FCF Yield	1.83%	-11.5%	-22.6%	-23.8%	-0.32%	4.22%	8.73%	10.3%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.11	-0.13	-0.28	-	0.15	1.055	1.613	1.28
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	785.5	832.8	785.6	821.2	1,054	2,069	2,659	2,862
EBITDA ¹	263.4	210.8	139	142.3	339.2	1,073	1,883	2,257
EBIT ¹	81.72	52.73	-39.89	-	164.2	763.5	1,720	2,012
Net income ¹	25.63	-31.32	-78.11	-	58.9	622.2	1,154	1,203
Net Debt ¹	182.7	430.8	454.5	-	535	-154.4	-1,321	-2,763
Reference price ²	10.35	5.04	3.36	3.26	5.72	22.58	22.58	22.58
Nbr of stocks (in thousands)	2,43,734	2,56,954	2,95,706	3,82,610	3,99,241	6,42,205	6,42,205	-
Announcement Date	17/02/21	16/02/22	22/02/23	21/02/24	19/02/25	-	-	-

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.	21.4x	6.93x	13.37x	-	1.45TCr
NEWMONT CORPORATION	15.83x	5.58x	9.39x	0.88%	12TCr
AGNICO EAGLE MINES LIMITED	23.84x	8.17x	12.01x	0.73%	9.91TCr
BARRICK MINING CORPORATION	21.44x	5.01x	8.28x	1.18%	8.22TCr
WHEATON PRECIOUS METALS CORP.	47.61x	28.42x	35.18x	0.48%	6.15TCr
ANGLOGOLD ASHANTI PLC	18.14x	5.01x	8.01x	2.82%	5TCr
KINROSS GOLD CORPORATION	19.32x	5.58x	9.15x	0.37%	4.06TCr
NORTHERN STAR RESOURCES LIMITED	18.66x	4.58x	8.56x	1.91%	2.56TCr
ROYAL GOLD, INC.	33.33x	21.78x	26.66x	0.66%	2.24TCr
LUNDIN GOLD INC.	25.45x	10.99x	15.51x	3.31%	2.01TCr
Average	24.50x	10.21x	14.61x	1.37%	5.4TCr
Weighted average by Cap.	23.61x	9.38x	13.50x	1.13%