As of 2025-09-18, the Intrinsic Value of Coeur Mining Inc (CDE) is 5.79 USD. This CDE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.00 USD, the upside of Coeur Mining Inc is -63.80%.
The range of the Intrinsic Value is 4.04 - 10.23 USD
Based on its market price of 16.00 USD and our intrinsic valuation, Coeur Mining Inc (CDE) is overvalued by 63.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.04 - 10.23 | 5.79 | -63.8% |
| DCF (Growth 10y) | 5.81 - 13.93 | 8.13 | -49.2% |
| DCF (EBITDA 5y) | 7.30 - 9.44 | 8.26 | -48.4% |
| DCF (EBITDA 10y) | 8.37 - 11.49 | 9.76 | -39.0% |
| Fair Value | 1.48 - 1.48 | 1.48 | -90.73% |
| P/E | 2.99 - 7.47 | 5.59 | -65.1% |
| EV/EBITDA | 7.08 - 8.57 | 7.71 | -51.8% |
| EPV | (0.84) - (0.95) | (0.89) | -105.6% |
| DDM - Stable | 2.87 - 8.88 | 5.88 | -63.3% |
| DDM - Multi | 3.46 - 8.34 | 4.89 | -69.4% |
| Market Cap (mil) | 10,283.52 |
| Beta | 1.65 |
| Outstanding shares (mil) | 642.72 |
| Enterprise Value (mil) | 10,552.60 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.12% |
| Cost of Debt | 6.27% |
| WACC | 8.86% |