COEUR MINING, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.88 USD | +11.57% |
|
+11.15% | +80.37% |
| May. 06 | RBC Raises Price Target on Coeur Mining to $5 From $4.50, Keeps Outperform Rating | MT |
| May. 06 | North American Morning Briefing : Stock Futures -2- | DJ |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,943 | 2,523 | 1,295 | 993.6 | 1,247 | 2,104 | - | - |
| Enterprise Value (EV) 1 | 1,943 | 2,705 | 1,726 | 1,448 | 1,247 | 2,611 | 2,451 | 2,255 |
| P/E ratio | -5.18 x | 94.1 x | -38.8 x | -12 x | - | 58.8 x | 19 x | 21.8 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 2.73 x | 3.21 x | 1.55 x | 1.26 x | 1.52 x | 2.1 x | 1.85 x | 1.85 x |
| EV / Revenue | 2.73 x | 3.44 x | 2.07 x | 1.84 x | 1.52 x | 2.6 x | 2.15 x | 1.98 x |
| EV / EBITDA | 11.2 x | 10.3 x | 8.19 x | 10.4 x | 8.77 x | 12 x | 6.68 x | 6.71 x |
| EV / FCF | -246 x | 54.7 x | -8.66 x | -4.43 x | -4.2 x | -59.2 x | 15.1 x | 14.7 x |
| FCF Yield | -0.41% | 1.83% | -11.5% | -22.6% | -23.8% | -1.69% | 6.64% | 6.81% |
| 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 | 5.880 | 5.880 | 5.880 |
| 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 | 1,004 | 1,139 | 1,138 |
| EBITDA 1 | 173.9 | 263.4 | 210.8 | 139 | 142.3 | 218.4 | 366.9 | 336 |
| EBIT 1 | -344.8 | 81.72 | 52.73 | -39.89 | - | 127.5 | 240 | 299.2 |
| Operating Margin | -48.46% | 10.4% | 6.33% | -5.08% | - | 12.69% | 21.07% | 26.3% |
| Earnings before Tax (EBT) 1 | -358 | 62.67 | 3.636 | -63.45 | - | 102.6 | 209 | 178.2 |
| Net income 1 | -341.2 | 25.63 | -31.32 | -78.11 | - | 18.45 | 122.8 | 107.9 |
| Net margin | -47.96% | 3.26% | -3.76% | -9.94% | - | 1.84% | 10.78% | 9.49% |
| EPS 2 | -1.560 | 0.1100 | -0.1300 | -0.2800 | - | 0.1000 | 0.3100 | 0.2700 |
| Free Cash Flow 1 | -7.892 | 49.43 | -199.3 | -326.7 | -297.3 | -44.12 | 162.9 | 153.5 |
| FCF margin | -1.11% | 6.29% | -23.93% | -41.59% | -36.21% | -4.39% | 14.3% | 13.5% |
| FCF Conversion (EBITDA) | - | 18.77% | - | - | - | - | 44.39% | 45.69% |
| FCF Conversion (Net income) | - | 192.88% | - | - | - | - | 132.64% | 142.29% |
| 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 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 207.9 | 188.4 | 204.1 | 183 | 210.1 | 187.3 | 177.2 | 194.6 | 262.1 | 213.1 | 241.5 | 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% | 17.64% | 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% | 3.6% | 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 | 0.1200 | 0.1000 |
| 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 | - | 2.32 x | 0.9458 x | 0.4494 x |
| Free Cash Flow 1 | -7.89 | 49.4 | -199 | -327 | -297 | -44.1 | 163 | 154 |
| ROE (net income / shareholders' equity) | -7.18% | 8.68% | -0.19% | -9.25% | - | -0.7% | 13.1% | 8.3% |
| 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 | 0.2900 | 0.7600 | 0.6800 |
| Capex 1 | 99.8 | 99.3 | 310 | 352 | 365 | 162 | 129 | 125 |
| Capex / Sales | 14.02% | 12.64% | 37.2% | 44.85% | 44.4% | 16.16% | 11.33% | 11% |
| 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
5.27
USD
Average target price
5.372
USD
Spread / Average Target
+1.94%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +80.37% | 2.1B | |
| +5.68% | 49.37B | |
| +27.82% | 34.29B | |
| +1.63% | 30.74B | |
| +18.69% | 25.33B | |
| +7.62% | 11.46B | |
| +35.96% | 10.28B | |
| +35.66% | 9.63B | |
| -.--% | 8.72B | |
| +10.06% | 8.52B |
- Stock Market
- Equities
- CDE Stock
- Financials Coeur Mining, Inc.
