Coeur Mining Inc
NYSE:CDE

Watchlist Manager
Coeur Mining Inc Logo
Coeur Mining Inc
NYSE:CDE
Watchlist
Price: 6.23 USD 2.47% Market Closed
Market Cap: 2.5B USD
Have any thoughts about
Coeur Mining Inc?
Write Note

Relative Value

The Relative Value of one CDE stock under the Base Case scenario is 8.67 USD. Compared to the current market price of 6.23 USD, Coeur Mining Inc is Undervalued by 28%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CDE Relative Value
Base Case
8.67 USD
Undervaluation 28%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
19
vs Industry
43
Median 3Y
1.4
Median 5Y
1.7
Industry
1.8
Forward
2.3
vs History
vs Industry
Median 3Y
-16.9
Median 5Y
-12
Industry
16
Forward
61.7
vs History
55
vs Industry
6
Median 3Y
16.4
Median 5Y
15.6
Industry
9.6
vs History
1
vs Industry
Median 3Y
-3.8
Median 5Y
-3.8
Industry
15.3
vs History
22
vs Industry
24
Median 3Y
1.2
Median 5Y
1.6
Industry
1.5
vs History
12
vs Industry
40
Median 3Y
2
Median 5Y
2.1
Industry
2.2
Forward
2.8
vs History
36
vs Industry
22
Median 3Y
8.1
Median 5Y
7.8
Industry
7.6
vs History
52
vs Industry
5
Median 3Y
19
Median 5Y
14.7
Industry
10.5
Forward
11
vs History
20
vs Industry
Median 3Y
-21.6
Median 5Y
-13.7
Industry
13.5
Forward
19.8
vs History
50
vs Industry
6
Median 3Y
23.3
Median 5Y
18.1
Industry
10.8
vs History
vs Industry
Median 3Y
-5.3
Median 5Y
-5.1
Industry
13.9
vs History
22
vs Industry
34
Median 3Y
0.9
Median 5Y
1.1
Industry
1.3

Multiples Across Competitors

CDE Competitors Multiples
Coeur Mining Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Coeur Mining Inc
NYSE:CDE
2.5B USD 2.5 -558.1 13.4 30.1
RU
Polyus PJSC
LSE:PLZL
70.4T USD 14 592.8 45 415.7 25 054.5 28 751.7
ZA
Gold Fields Ltd
JSE:GFI
218.3B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
100B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
414.9B CNY 1.4 16 13.6 13.6
US
Newmont Corporation
NYSE:NEM
46.5B USD 2.7 -38.4 9.3 17
CA
Agnico Eagle Mines Ltd
TSX:AEM
54.8B CAD 5 38.8 9.3 14.6
CA
Barrick Gold Corp
TSX:ABX
41.5B CAD 2.4 18.1 5.5 8.6
CA
Wheaton Precious Metals Corp
TSX:WPM
37.8B CAD 22.1 44.2 28.8 39.6
CA
Franco-Nevada Corp
TSX:FNV
31.2B CAD 20.2 -36.6 22.6 30.3
RU
Polyus PAO
MOEX:PLZL
1.9T RUB 3.6 7.6 6.4 7.3
P/E Multiple
Earnings Growth
US
Coeur Mining Inc
NYSE:CDE
Average P/E: 7 590.1
Negative Multiple: -558.1
N/A
RU
P
Polyus PJSC
LSE:PLZL
45 415.7
N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
192%
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
99%
CN
Zijin Mining Group Co Ltd
SSE:601899
16
102%
US
Newmont Corporation
NYSE:NEM
Negative Multiple: -38.4 N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
38.8
7%
CA
Barrick Gold Corp
TSX:ABX
18.1
152%
CA
Wheaton Precious Metals Corp
TSX:WPM
44.2
48%
CA
Franco-Nevada Corp
TSX:FNV
Negative Multiple: -36.6 N/A
RU
Polyus PAO
MOEX:PLZL
7.6
N/A

See Also

Discover More
Back to Top