US · MUX
McEwen Mining Inc.
- Sector
- Basic Materials · Other Precious Metals
- Headquarters
- Toronto, ON M5H 1J9
- Website
- mcewenmining.com
Price · as of 2024-12-31
$21.30
Market cap 1.68B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $44.05 | +106.81% |
| Intrinsic Value(DCF) | $2.86 | -86.57% |
| Graham-Dodd Method(GD) | $5.42 | -74.55% |
| Graham Formula(GF) | — | — |
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 |
|---|---|---|---|---|---|
| 2010 | $69.68 | ||||
| 2011 | $46.89 | ||||
| 2012 | $25.79 | $22.92 | $21.70 | ||
| 2013 | $29.41 | $56.77 | $13.05 | $0.27 | $0.00 |
| 2014 | $9.76 | $13.05 | $0.00 | $0.00 | $0.00 |
| 2015 | $18.96 | $95.48 | $18.20 | $10.05 | $0.00 |
| 2016 | $30.29 | $30.97 | $8.54 | $16.85 | $0.00 |
| 2017 | $20.09 | $65.18 | $7.24 | $13.45 | $0.00 |
| 2018 | $17.55 | $35.11 | $0.02 | $6.26 | $0.00 |
| 2019 | $9.60 | $3,041.77 | $0.00 | $5.71 | $1.14 |
| 2020 | $11.30 | $18.48 | $0.00 | $0.00 | $6.86 |
| 2021 | $8.87 | $20.93 | $0.00 | $2.01 | $0.00 |
| 2022 | $7.16 | $11.94 | $0.00 | $0.00 | $17.50 |
| 2023 | $8.12 | $25.59 | $0.06 | $16.38 | $65.75 |
| 2024 | $7.15 | $44.05 | $0.02 | $5.42 | $0.00 |
AI valuation
Our deep-learning model estimates McEwen Mining Inc.'s (MUX) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $44.05
- Current price
- $21.30
- AI upside
- +106.81%
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
$2.86
-86.57% upside
Graham-Dodd
$5.42
-74.55% upside
Graham Formula
—
— 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 |
| MUX | McEwen Mining Inc. | $21.30 | 1.68B | +107% | -87% | -75% | — | -8.35 | 0.74 | 2.09 | 21.48 | — | 0.74 | 17.73% | -28.98% | -25.04% | -8.76% | -9.07% | -6.60% | 0.09 | -11.01 | 0.86 | 0.40 | 1.56 | -17414.00% | 496.00% | -7925.00% | -3.74% | 0.62 | -2.62% | 0.00% | 0.00% | 0.00% | -7.75 | -28.74 | 2.25 | -1.47 |
| BAK | Braskem S.A. | $3.83 | 1.53B | +208% | -61% | — | — | -0.44 | -1.65 | 0.10 | 24.04 | -0.30 | -0.96 | 7.75% | 1.31% | -14.62% | 4489.37% | 1.42% | -18.35% | -15.42 | 0.19 | 1.31 | 0.72 | 21.79 | 14696.00% | 970.00% | -8051.00% | -16.85% | 0.09 | -2.74% | 0.08% | 0.00% | 0.08% | 64.05 | -48.88 | 0.84 | 0.75 |
| CRML | Critical Metals Corp. | $10.15 | 948.39M | +493% | -75% | — | — | -10.38 | 5.85 | 959.95 | -11.31 | — | 5.85 | 100.00% | -8464.04% | -9252.53% | -128.30% | -115.06% | -44.90% | 0.06 | -82.34 | 0.13 | 0.11 | 0.03 | -6923.00% | 37648.00% | -402.00% | -2.89% | -0.22 | -37.68% | 0.00% | 0.00% | 0.83% | -11.31 | -34.54 | 957.43 | 1.11 |
| ECVT | Ecovyst Inc. | $11.27 | 1.28B | +67% | -57% | — | — | -18.36 | 2.16 | 1.80 | 8.97 | -2.00 | 6.00 | 21.85% | 8.97% | -9.83% | -10.91% | 2.74% | -4.64% | 0.06 | 1.90 | 2.64 | 2.34 | -1.24 | 91667.00% | 270.00% | -1364.00% | 5.36% | 1.16 | 7.37% | 6.13% | -112.50% | 79.61% | 17.66 | 16.40 | 1.58 | 1.85 |
| SCL | Stepan Company | $50.89 | 1.15B | -58% | -33% | -18% | -40% | 24.64 | 0.93 | 0.50 | 7.19 | — | 0.93 | 11.57% | 2.95% | 2.01% | 3.89% | 3.23% | 2.01% | 0.27 | 3.12 | 0.00 | 0.00 | 1.64 | -682.00% | 696.00% | 27651.00% | 12.80% | 0.22 | 8.86% | 3.03% | 74.70% | 24.00% | 21.72 | 10.12 | 0.64 | 1.37 |
| UAN | CVR Partners, LP | $99.56 | 1.05B | +41% | -53% | — | +114% | 11.34 | 4.21 | 1.85 | 7.77 | 18.30 | 4.21 | 26.96% | 21.41% | 16.28% | 35.31% | 16.33% | 9.92% | 2.23 | 4.28 | 2.21 | 1.32 | 2.48 | 6198.00% | 1536.00% | -1289.00% | 8.83% | 1.55 | 12.44% | 11.26% | 127.70% | 11.26% | 12.66 | 16.63 | 2.71 | 2.17 |
About McEwen Mining Inc.
McEwen Mining Inc. engages in the exploration, development, production, and sale of gold and silver deposits in the United States, Canada, Mexico, and Argentina. The company also explores for copper deposits. It primarily owns a 100% interest in the Gold Bar mine in Eureka County, Nevada; the Black Fox gold mine in Ontario, Canada; the El Gallo Project and Fenix silver-gold project in Sinaloa, Mexico; the Los Azules copper deposit in San Juan, Argentina; and a portfolio of exploration properties in Nevada, Canada, Mexico, and Argentina. It also owns a 49% interest in the San José mine located in Argentina. The company was formerly known as US Gold Corporation and changed its name to McEwen Mining Inc. in January 2012. McEwen Mining Inc. was incorporated in 1979 and is headquartered in Toronto, Canada.
- CEO
- Robert Ross McEwen
- Employees
- 1.86K
- Beta
- 1.15
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.86 ÷ $21.30) − 1 = -86.57% (DCF, example).