EN DE

Coeur Mining, Inc (CDE) Fair Value & Analysis

Basic Materials · US · Market cap $16.5B

CM Coeur Mining, Inc logo Coeur Mining, Inc CDE · US
Price$18.45
Fair Value$8.21
Upside-55.5%
Quality56/100
Watch Coeur Mining, Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 31.2% net margin
Low debt · generates free cash flow
Mixed vs. peers (6/15)
Wide moat 69/100
Evidence: High Range $6.13 – $10.40 Share as image

Fair value as of: Aug 13, 2026

From 24 valuation models · updated today

Share price +15.3% over the past month.

A solid business, but screening 56% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($10.40). The favourable scenario is already priced in.
  • Solid but not exceptional quality (56/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$27.12 $2.01 Fair Value $8.21 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range $2.01 – $27.12 · fair‑value band $6.13 – $10.40 · the $18.45 price screens above the $8.21 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Coeur Mining, Inc (CDE) currently trades at $18.45, while our model-based Fair Value estimate is $8.21, implying the stock looks roughly 55.5% overvalued today. The Quality Score stands at 56/100 (solid quality), in the Basic Materials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Coeur Mining, Inc generated revenue of $2.6B at a net margin of 31.2%. Revenue grew 137.8% year over year. It earns a return on equity of 12.2%. The balance sheet holds a net cash position of $188M. Fundamentals as of Aug 13, 2026

Our scenario range runs from $6.13 (bear case) to $10.40 (bull case); at $18.45, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 33% below its 52-week high and 118% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at 1% fair-value upside, at -56%, CDE screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF $8.45 $14.43 $24.49 80
Residual Income $3.74 $4.93 $16.86 76
Rev-Margin DCF $4.32 $6.33 $8.92 74
All 24 models by family
DCF Models
FCF DCF $8.49 $14.95 $26.07 38
Owner Earnings $7.87 $13.85 $24.13 31
5Y Revenue Exit $4.32 $6.27 $8.73 39
5Y EBITDA Exit $7.45 $12.67 $19.12 41
5Y P/E Exit $7.43 $12.61 $18.47 38
10Y Revenue Exit $5.59 $7.89 $11.08 36
10Y EBITDA Exit $7.73 $12.56 $19.71 37
10Y P/E Exit $7.72 $12.52 $19.17 35
Earnings-Based
Graham-Dodd $3.87 $17.39 $23.84 54
Lynch FV $4.53 $6.48 $8.42 50
PEG = 1.0 $4.53 $6.48 $8.42 46
EPV $6.30 $7.31 $8.19 59
Multiples
P/E Multiple $7.25 $9.66 $12.08 63
P/S Multiple $2.26 $3.01 $3.77 58
P/B Multiple $7.23 $9.64 $12.06 55
EV/EBIT $7.90 $10.45 $13.00 53
EV/EBITDA $7.55 $9.98 $12.41 54
EV/Revenue $2.36 $3.27 $4.17 43
Asset-Based
NCAV (Graham) $1.61 $2.15 $3.21 50
Growth DCF
Growth DCF $8.45 $14.43 $24.49 80
Rev-Margin DCF $4.32 $6.33 $8.92 74
Economic Profit
Residual Income $3.74 $4.93 $16.86 76
ROIC Compounder $7.10 $9.43 $12.42 72
Growth Earnings
Growth-Adj P/E $6.59 $9.41 $12.23 68

Widest divergence: DCF Models ($12.56) versus Asset-Based ($2.15). Highest evidence: Growth DCF (80).

Notify me when CDE reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $2.6B
Revenue growth (YoY) +138%
Net margin 31.2%
Return on equity 12.2%
Free cash flow $666M FY2025
P/E ratio 14.9
More key figures
Operating margin 43.1%
EPS (TTM) $1.24
EPS growth (YoY) +483%
Net cash $188M FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 56/100

Of which business quality 60 · Market factors (momentum, volatility) 44

Profitability 60
Margins and returns on capital today
Quality Growth 78
Are margins and returns improving?
Cashflow 84
Earnings quality: real cash, not paper profit
Fin. Strength 87
Balance sheet, leverage, solvency risk
Investment 17
Disciplined investing over empire-building
Low Volatility 19
Calm price path (market factor)
Momentum 44
Price trend over the last 3–12 months (market factor)
52W Momentum 74
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Coeur Mining, Inc. operates as a gold and silver producer in the United States, Canada, and Mexico. The company operates through Palmarejo, Rochester, Kensington, Wharf, Silvertip, and Las Chispas segments. It explores for gold, silver, zinc, lead, and other related metals.

Full company description

Coeur Mining, Inc. operates as a gold and silver producer in the United States, Canada, and Mexico. The company operates through Palmarejo, Rochester, Kensington, Wharf, Silvertip, and Las Chispas segments. It explores for gold, silver, zinc, lead, and other related metals. It markets and sells its concentrates to third-party customers, including refiners and 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.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Coeur Mining, Inc reported revenue of $2.1B in FY2025 versus $833M in FY2021, a compound +25.6%/yr. Reported net income was $586M in FY2025.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$2.1B
Latest YoY
+96.4%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+38.1%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+21.4%
Avg. growth/yr (40Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+15.9%
Revenue +25.6%/yr
FY21 $833M
FY22 $786M
FY23 $821M
FY24 $1.1B
FY25 $2.1B
Net income
FY21 −$31.3M
FY22 −$78.1M
FY23 −$104M
FY24 $58.9M
FY25 $586M

CDE screens 56% overvalued. Compare with Newmont Corporation →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Coeur Mining, Inc Fair Value". https://www.fairvalue-calculator.com/stock/CDE

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Gold · 248 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 56 · Above median
Fair Value upside −56% · Below median
Return on equity (TTM) 12% · Above median
Return on assets 7% · Above median
Net margin (TTM) 31% · Top 25%
Operating margin (TTM) 43% · Above median
Revenue growth 138% · Top 25%
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.09× · Higher than median

Valuation Multiples vs Gold median · lower = cheaper

P/E (TTM) 14.9× · Pricier than median
P/B 4.98× · Pricier than 75% of peers
P/S (TTM) 6.43× · Pricier than median
P/FCF 24.8× · Pricier than 75% of peers
EV/EBITDA 11.9× · Pricier than 75% of peers
PEG 3.75× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 100 · sector 100
PAST 49 · sector 0
HEALTH 96 · sector 98
DIVIDEND 0 · sector 23

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Gold stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Newmont Corporation NEMCL $112.00 $112.82 +1%
Zijin Mining Group 601899 ¥32.21 ¥39.42 +22%
Agnico Eagle Mines Limited AEM C$257.82 C$154.33 -40%
Barrick Mining Corporation B $41.23 $50.66 +23%
Wheaton Precious Metals Corp WPM C$187.84 C$52.47 -72%
Franco-Nevada Corporation FNV C$334.84 C$97.76 -71%
AngloGold Ashanti plc AU $97.92 $88.63 -9%
Gold Fields Limited GFI $40.73 $59.06 +45%
Zijin Gold International Company 2259 HK$135.60 HK$96.81 -29%
Kinross Gold Corporation KGC $27.48 $34.62 +26%

Compare Coeur Mining, Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Coeur Mining, Inc (CDE) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of $8.21 versus a price of $18.45, about −56% (overvalued).
What is the fair value of CDE?
Our model-based fair value for Coeur Mining, Inc is $8.21 (as of Aug 13, 2026), built from audited fundamentals. The current price is $18.45.
What is the quality score of CDE?
Coeur Mining, Inc has a Quality Score of 56/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Coeur Mining, Inc (CDE)?
Coeur Mining, Inc reported trailing-twelve-month revenue of about $2.6B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of CDE?
The net profit margin of Coeur Mining, Inc is about 31.2%, meaning it keeps roughly 31.2% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Coeur Mining, Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.