CDE
Coeur Mining Inc
Price:  
5.31 
USD
Volume:  
15,390,817.00
United States | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CDE WACC - Weighted Average Cost of Capital

The WACC of Coeur Mining Inc (CDE) is 10.3%.

The Cost of Equity of Coeur Mining Inc (CDE) is 11.20%.
The Cost of Debt of Coeur Mining Inc (CDE) is 6.65%.

Range Selected
Cost of equity 9.70% - 12.70% 11.20%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 5.60% - 7.70% 6.65%
WACC 8.9% - 11.7% 10.3%
WACC

CDE WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.27 1.4
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.70% 12.70%
Tax rate 26.20% 27.00%
Debt/Equity ratio 0.17 0.17
Cost of debt 5.60% 7.70%
After-tax WACC 8.9% 11.7%
Selected WACC 10.3%

CDE's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for CDE:

cost_of_equity (11.20%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (1.27) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.