Coeur Mining, Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-59.8% vs price
Base Case (Median)
-19.7% vs price
Bull Case (75th pct.)
51.1% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $3.14 | -83.7% | High (40%) |
| PE Comparable | $21.97 | 13.8% | Medium (25%) |
| Growth Trajectory DCF | $120.98 | 526.5% | Medium (20%) |
| Graham Number | $12.06 | -37.5% | Medium (30%) |
| EV/EBITDA | $15.51 | -19.7% | Medium (20%) |
| EV/FCF | $36.40 | 88.5% | Medium (20%) |
| Earnings Power Value | $3.48 | -82.0% | Medium (50%) |
Based on 7 out of 8 methods, CDE appears fairly valued at the current price of $19.31. The base case fair value of $15.51 implies 19.7% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.