Price · as of 2025-12-31
$17.65
Market cap 17.43B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $50.74 | +187.48% |
| Intrinsic Value(DCF) | $107.21 | +507.42% |
| Graham-Dodd Method(GD) | $8.84 | -49.91% |
| Graham Formula(GF) | $92.53 | +424.27% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $26.33 | $30.29 | $0.04 | $29.14 | $106.76 |
| 2012 | $18.92 | $25.57 | $0.10 | $27.30 | $0.00 |
| 2013 | $10.97 | $24.29 | $0.77 | $0.00 | $51.52 |
| 2014 | $4.75 | $15.45 | $0.02 | $0.00 | $69.84 |
| 2015 | $5.03 | $18.50 | $0.68 | $0.00 | $8.40 |
| 2016 | $7.56 | $28.31 | $1.86 | $6.54 | $3.41 |
| 2017 | $8.18 | $28.62 | $2.30 | $4.49 | $0.00 |
| 2018 | $4.67 | $24.02 | $0.59 | $3.24 | $0.81 |
| 2019 | $4.44 | $16.89 | $0.00 | $0.00 | $0.00 |
| 2020 | $9.51 | $26.81 | $1.70 | $3.41 | $1.92 |
| 2021 | $4.63 | $23.40 | $0.80 | $2.57 | $0.00 |
| 2022 | $2.85 | $20.81 | $0.00 | $1.81 | $0.00 |
| 2023 | $3.13 | $20.10 | $0.00 | $1.48 | $0.00 |
| 2024 | $5.57 | $27.52 | $9.87 | $3.60 | $5.28 |
| 2025 | $26.94 | $50.74 | $76.67 | $8.84 | $92.53 |
AI valuation
Our deep-learning model estimates Coeur Mining, Inc.'s (CDE) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $50.74
- Current price
- $17.65
- AI upside
- +187.48%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$107.21
+507.42% upside
Graham-Dodd
$8.84
-49.91% upside
Graham Formula
$92.53
+424.27% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CDE | Coeur Mining, Inc. | $17.65 | 17.43B | +187% | +507% | -50% | +424% | 29.21 | 5.17 | 8.27 | 16.55 | 5.84 | 6.37 | 39.30% | 36.27% | 28.30% | 26.41% | 26.88% | 16.75% | 0.11 | 24.26 | 2.00 | 1.58 | -0.18 | 50000.00% | 9641.00% | -753486.00% | 3.89% | 2.26 | 27.77% | 0.00% | 0.00% | 4.35% | 22.55 | 25.43 | 8.18 | 7.76 |
| AA | Alcoa Corporation | $62.08 | 16.08B | -39% | -53% | -36% | -11% | 14.77 | 2.73 | 1.31 | 8.11 | 0.99 | 2.73 | 13.58% | 7.62% | 9.01% | 20.05% | 17.07% | 7.48% | 0.00 | 6.15 | 1.45 | 0.76 | -0.86 | 148571.00% | 453.00% | 125000.00% | 3.39% | 0.31 | 9.97% | 0.63% | 9.30% | 20.22% | 15.58 | 26.67 | 1.19 | 2.09 |
| AGI | Alamos Gold Inc. | $54.19 | 22.75B | -12% | -56% | -64% | +61% | 25.81 | 5.24 | 12.84 | 19.14 | 12.63 | 5.24 | 54.31% | 44.53% | 49.07% | 22.47% | 17.48% | 15.39% | 0.05 | 2034.79 | 1.72 | 1.28 | -0.33 | 20435.00% | 3457.00% | 1500.00% | 1.17% | 1.39 | 7.22% | 0.17% | 4.50% | 1.84% | 28.27 | 84.15 | 12.59 | 8.04 |
| HL | Hecla Mining Company | $24.91 | 16.7B | +56% | -40% | -75% | +17% | 49.91 | 6.20 | 11.28 | 22.73 | 6.52 | 6.20 | 41.12% | 37.46% | 22.61% | 13.89% | 13.89% | 9.52% | 0.12 | 12.82 | 2.72 | 2.11 | 0.08 | 76572.00% | 5303.00% | 809680.00% | 1.93% | 2.43 | 12.04% | 0.06% | 3.20% | 2.98% | 30.12 | 51.75 | 11.28 | 9.01 |
| HMY | Harmony Gold Mining Compa… | $22.75 | 14.21B | -48% | +191% | -64% | +60% | 10.69 | 3.19 | 2.08 | 5.44 | 15.78 | 3.19 | 39.65% | 27.55% | 19.47% | 32.32% | 36.90% | 20.85% | 0.05 | — | 1.72 | 1.38 | -0.41 | 6774.00% | 2039.00% | 4881.00% | 7.02% | 1.83 | 28.51% | 1.34% | 14.30% | 6.85% | 7.02 | 13.24 | 1.93 | 5.40 |
| IAG | IAMGOLD Corporation | $24.57 | 14.58B | +78% | -61% | -46% | +295% | 20.63 | 3.33 | 4.80 | 9.19 | — | 3.33 | 41.22% | 38.91% | 23.29% | 17.98% | 19.51% | 11.55% | 0.20 | 10.38 | 1.75 | 0.94 | 0.27 | -2267.00% | 7776.00% | -65460.00% | 5.53% | 2.07 | 17.65% | 0.00% | 0.00% | 3.14% | 12.72 | 18.62 | 4.95 | 5.30 |
| ICL | ICL Group Ltd | $4.80 | 6.2B | +345% | -57% | -55% | -54% | 28.78 | 1.09 | 0.91 | 6.65 | — | 1.29 | 30.56% | 9.83% | 3.16% | 3.86% | 5.64% | 1.90% | 0.46 | 2.36 | 1.33 | 0.59 | 1.87 | -4375.00% | 456.00% | -8000.00% | 2.00% | 0.30 | 1.64% | 3.44% | 99.10% | 3.44% | 12.47 | 67.42 | 1.23 | 1.50 |
| RGLD | Royal Gold, Inc. | $299.79 | 19.66B | -49% | -59% | -63% | +14% | 44.80 | 2.95 | 20.50 | 28.23 | 137.94 | 2.95 | 69.27% | 64.50% | 45.25% | 9.18% | 10.10% | 7.29% | 0.13 | 28.40 | 3.12 | 2.87 | 0.95 | 3248.00% | 4457.00% | 6509.00% | 3.34% | 5.83 | 13.04% | 0.56% | 25.10% | 0.56% | 32.88 | 31.01 | 21.21 | 5.99 |
| SBSW | Sibanye Stillwater Limite… | $17.71 | 12.53B | -49% | -43% | -95% | — | -43.50 | 5.28 | 1.73 | 7.41 | — | 5.55 | 23.82% | 18.48% | -3.99% | -11.48% | 32.48% | -3.33% | 1.12 | 8.63 | 1.78 | 0.86 | 0.86 | -3411.00% | 711.00% | -11494.00% | 0.81% | 0.60 | 2.47% | 0.13% | -5.80% | 0.13% | 10.61 | 139.73 | 1.96 | 2.51 |
About Coeur Mining, Inc.
Coeur Mining, Inc. explores for precious metals in the United States, Canada, and Mexico. The company primarily explores for gold, silver, zinc, and lead properties. It holds 100% interests in the Palmarejo gold and silver mine covering an area of approximately 67,296 net acres located in the State of Chihuahua in Northern Mexico; the Rochester silver and gold mine that covers an area of approximately 43,441net acres situated in northwestern Nevada; the Kensington gold mine comprising 3,972 net acres located to the north of Juneau, Alaska; the Wharf gold mine covering an area of approximately 3,243 net acres situated in the northern Black Hills of western South Dakota; and the Silvertip silver-zinc-lead mine comprising 97,298 net acres located in northern British Columbia, Canada. In addition, the company owns interests in the Crown and Sterling projects located in southern Nevada; and the La Preciosa project located in Mexico. Further, it markets and sells its concentrates to third-party customers, smelters, under off-take agreements. The company was formerly known as Coeur d'Alene Mines Corporation and changed its name to Coeur Mining, Inc. in May 2013.Coeur Mining, Inc. was incorporated in 1928 and is headquartered in Chicago, Illinois.
- CEO
- Mitchell J. Krebs
- Employees
- 2.12K
- Beta
- 1.22
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($107.21 ÷ $17.65) − 1 = +507.42% (DCF, example).