Coeur Mining, Inc. (CDE)
Gold and Silver Ores
Latest Price
$14.91
TTM P/E
12.02
Normalized P/E
118.04
Div Yield
--
Book Value
15.08
P/B Ratio
0.99
Valuation metrics
adjust assumptions →EPS: $0.95
Book value / share: $5.16
Formula: √(22.5 × EPS × BVPS)
Graham Number
$10.50
30% downside
Norm. op. income: $20M (median of 7yr)
Tax rate: 45%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$0.24
98% downside
Base FCF: $666M (median of recent 5yr)
Growth: 5%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$17.75
+19% upside
EPS: $0.95
Target P/E: 12×
Formula: EPS × P/E
P/E Fair Value
$11.40
24% downside
Institutional Ownership
70.5% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 101.80M | $1.91B | 9.84% | +31.50M | 2026-03-31 |
| VAN ECK ASSOCIATES CORP | 80.96M | $1.52B | 7.83% | +19.50M | 2026-03-31 |
| STATE STREET CORP | 34.83M | $653.0M | 3.37% | +10.58M | 2026-03-31 |
| FMR LLC | 33.42M | $627.0M | 3.23% | +16.51M | 2026-03-31 |
| VANGUARD CAPITAL MANAGEMENT LLC | 31.39M | $589.0M | 3.03% | -- | 2026-03-31 |
| VANGUARD PORTFOLIO MANAGEMENT LLC | 30.55M | $573.0M | 2.95% | -- | 2026-03-31 |
| ARROWSTREET CAPITAL, LIMITED PARTNERSHIP | 27.98M | $524.0M | 2.70% | +13.42M | 2026-03-31 |
| GEODE CAPITAL MANAGEMENT, LLC | 26.41M | $494.0M | 2.55% | +10.82M | 2026-03-31 |
| Tidal Investments LLC | 21.80M | $409.0M | 2.11% | +3.72M | 2026-03-31 |
| PRICE T ROWE ASSOCIATES INC /MD/ | 14.85M | $278.0M | 1.44% | +6.77M | 2026-03-31 |