Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
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.)
-46.1% vs price
Base Case (Median)
-40.9% vs price
Bull Case (75th pct.)
10.1% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $11.35 | -35.7% | High (40%) |
| PE Comparable | $22.15 | 25.4% | Medium (25%) |
| Graham Number | $9.51 | -46.1% | Medium (30%) |
| EV/EBITDA | $9.53 | -46.1% | Medium (20%) |
| EV/FCF | $22.92 | 29.8% | Medium (20%) |
| Earnings Power Value | $2.23 | -87.3% | Medium (50%) |
Based on 6 out of 7 methods, CDE appears fairly valued at the current price of $17.66. The base case fair value of $10.44 implies 40.9% 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.