Coeur Mining Inc (CDE) fair value: what the stock is really worth
We calculate from audited financials what Coeur Mining Inc is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily.
Watch Coeur Mining Inc for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 18, 2026.
How to read this chart
60‑month range $2.01 – $27.12 · fair‑value band $12.26 – $23.72 · the $19.76 price screens above the $16.42 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 3 fiscal years are left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 18, 2026.
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.
Show more
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.
Stock analysis
Coeur Mining Inc (CDE) currently trades at $19.76, while our model-based Fair Value estimate is $16.42, implying the stock looks roughly 20.3% overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of $12.56 per share, and 0 of the 24 models we run sit above the $19.76 price.
Bear case: the Asset-Based group reads lowest at $2.15, and 24 of the 24 models stay below the price. Evidence for this calculation is medium.
Scenario range: $12.26 (bear) to $23.72 (bull), the price of $19.76 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 56/100 (solid quality), in the Basic Materials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
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.
Key figures
Market cap $16.5B · P/E ratio 15.9 · P/S ratio 4.51 · EPS (TTM) $1.24 · Net margin 28.3% · Return on equity 12.2% · Return on assets (EBIT) 6.0% · Operating margin 43.1%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 29% below its 52-week high and 134% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at 37% fair-value upside, at −17%, CDE screens richer than that median.
Fair Value models
Bear $12.26Fair Value $16.42Bull $23.72
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then ($0.9221 per share) are deliberately not added.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 ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.80/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+96.4%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+38.1%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+21.4%
Revenue growth 40 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+15.9%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: adjusted.
+62.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+62.4%
Dividend (yield on the price)0.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.54% vs 10%, picking up
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.30% → 36%
⚠ Revenue per share shrinking 8.2%/yr over ~10Y (margins eroding too) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+9.1%
Yearly growth needed for the next five years to justify today's price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Gold · 242 stocks
Beats the industry median on 6/15 measures
A mixed picture versus its industry peers.
Valuation
Quality Score56 · Above median
Fair Value upside−61% · Below median
Profitability
Return on equity (TTM)12% · Above median
Return on assets7% · Above median
Net margin (TTM)31% · Above median
Operating margin (TTM)43% · Above median
Growth and dividend
Revenue growth138% · Top 25%
Dividend yield (TTM)0.0% · Bottom 25%
Balance sheet
Debt / equity0.09× · Above median
Valuation Multiplesvs Gold median · lower = cheaper
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.
Is Coeur Mining Inc (CDE) overvalued or undervalued?
As of Sep 18, 2026, our model estimates a fair value of $16.42 versus a price of $19.76, about −17% upside (overvalued).
What is the fair value of CDE?
Our model-based fair value for Coeur Mining Inc is $16.42 (as of Sep 18, 2026), built from audited fundamentals. The current price: $19.76.
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 price target for Coeur Mining Inc (CDE)?
Our model-based price target is the fair value of $16.42 (as of Sep 18, 2026) from 24 valuation models. Cautious scenario $12.26, optimistic scenario $23.72. It is a calculation from audited fundamentals, not an analyst target.
What is the Coeur Mining Inc stock forecast for 2026?
Our models put fair value at $16.42, about −17% upside versus a price of $19.76 (overvalued). Cautious scenario $12.26, optimistic scenario $23.72. The calculation is refreshed regularly with new filings.
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 Sep 18, 2026).
What growth is priced into Coeur Mining Inc (CDE)?
For today's price to be fair in a discounted-cash-flow model, Coeur Mining Inc would have to grow free cash flow by +9.1 % per year for five years (discount rate 9.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +21.4 % per year. As of Sep 18, 2026.
What discount rate (WACC) does the fair value of CDE use?
Our models discount Coeur Mining Inc at 9.9 %: a base by market capitalisation (large), damped by beta 1.30, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Coeur Mining Inc that is +9.1 % per year a year over ten years, using the same discount rate (9.9 %) and the same formula as our fair value.
How much growth has Coeur Mining Inc (CDE) delivered so far?
Over the past 5 years revenue at Coeur Mining Inc grew +21.4 % a year. The price currently implies +9.1 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Coeur Mining Inc (CDE) growing?
The median revenue growth in the sector is +3.3 % a year. That is the yardstick for the growth priced into Coeur Mining Inc (+9.1 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Coeur Mining Inc (CDE)?
The free-cash-flow yield on the price is 5.18 %: that much free cash flow Coeur Mining Inc produces per unit of market value. When it exceeds the discount rate of our models (9.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Coeur Mining Inc (CDE)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Coeur Mining Inc it is $16.42 per share (as of Sep 18, 2026), against a price of $19.76. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Coeur Mining Inc stock overvalued or undervalued in 2026?
As of Sep 18, 2026, CDE trades above its calculated fair value: price $19.76, fair value $16.42, a gap of about −17% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of CDE?
No. The price is what the market pays today ($19.76); the fair value is what the company's own numbers justify ($16.42). For Coeur Mining Inc the two are $3.34 per share apart. That gap is exactly why we show both numbers side by side.
How much is Coeur Mining Inc worth?
The market values Coeur Mining Inc at about $16.5B (market capitalisation, as of Sep 18, 2026). Per share that is $19.76; our models calculate a fair value of $16.42 per share.
What do the bullish and bearish scenarios say about CDE?
Our models span a range for Coeur Mining Inc: cautious scenario $12.26, base $16.42, optimistic $23.72 per share (as of Sep 18, 2026, price $19.76). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of CDE?
Coeur Mining Inc trades at a price-to-earnings ratio of 15.9 (as of Sep 18, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $16.42 is built from several models across several years. Other multiples: PEG 3.8, P/B 5.0, P/S 6.4, EV/EBITDA 11.9.
What is the PEG ratio of CDE?
The PEG ratio of Coeur Mining Inc is 3.75 (P/E divided by earnings growth, as of Sep 18, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Coeur Mining Inc (CDE)?
Balance-sheet figures for Coeur Mining Inc (as of Sep 18, 2026): return on equity 12.2%, debt of 0.09 per unit of equity. They feed the Quality Score of 56/100, which measures business quality independently of the share price.
How far is CDE from its 52-week high?
Coeur Mining Inc trades at $19.76, about 29% below its 52-week high of $27.74 and 134% above the low of $8.45 (as of Sep 18, 2026). Distance from the high says nothing about value: that is what the fair value of $16.42 is for.
Which stocks are comparable to Coeur Mining Inc?
From the same area (Basic Materials) we also value Newmont Corporation, Zijin Mining Group, Agnico Eagle Mines Limited, Barrick Mining Corporation, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Coeur Mining Inc stock attractive at the current price?
The data as of Sep 18, 2026: price $19.76, calculated fair value $16.42 (−17%), Quality Score 56/100, from 24 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of CDE calculated?
We run Coeur Mining Inc through 24 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $16.42, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 16.1 % above its aggregate fair value. Coeur Mining Inc itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Coeur Mining Inc (CDE)?
The closing price on Sep 18, 2026 was $19.76. Our model-based fair value is $16.42, about −17% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Coeur Mining Inc right now?
Solid but not exceptional quality (56/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range ($12.26 to $23.72) leaves room in how you read the outcome.
Key figures of Coeur Mining Inc
How large is the market capitalisation of Coeur Mining Inc (CDE)?
The market capitalisation of Coeur Mining Inc is $16.5B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Coeur Mining Inc (CDE)?
The price-to-sales ratio of Coeur Mining Inc is 4.51 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Coeur Mining Inc (CDE)?
Earnings per share at Coeur Mining Inc are $1.24 (price ÷ EPS = P/E 15.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Coeur Mining Inc (CDE)?
The net margin of Coeur Mining Inc is 28.3% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Coeur Mining Inc (CDE)?
The return on equity (ROE) of Coeur Mining Inc is 12.2% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Coeur Mining Inc (CDE)?
On an EBIT basis the return on assets of Coeur Mining Inc is 6.0% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Coeur Mining Inc (CDE)?
The operating margin of Coeur Mining Inc is 43.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Coeur Mining Inc (CDE)?
Revenue at Coeur Mining Inc is growing +138% versus a year earlier (3y avg +38.1%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Coeur Mining Inc (CDE)?
Earnings per share at Coeur Mining Inc are growing +483% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Coeur Mining Inc (CDE) hold?
Coeur Mining Inc holds more cash than debt, $188M net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Coeur Mining Inc in the live analysis
One click puts Coeur Mining Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Some data
Sep 18, 2026