The Discounted Cash Flow (DCF) valuation of Coeur Mining Inc (CDE) is 1.66 USD. With the latest stock price at 6.89 USD, the upside of Coeur Mining Inc based on DCF is -75.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 9.8% | 8.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 0.82 - 3.75 | 1.66 |
| Upside | -88.1% - -45.5% | -75.8% |