Discounted Cash Flow
Coeur Mining, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $665.8m | $55.4m | $24.8m | 8.3% | $0.35 |
| 2017 | $709.6m (6.6%) | $-1.3m (-102.4%) | $71.7m (189.2%) | -0.2% (-102.2%) | $-0.01 (-102.9%) |
| 2018 | $625.9m (-11.8%) | $-48.4m (-3569.8%) | $-123.4m (-272.0%) | -7.7% (-4060.5%) | $-0.26 (-2500.0%) |
| 2019 | $711.5m (13.7%) | $-341.2m (-604.9%) | $-7.9m (93.6%) | -48.0% (-520.1%) | $-1.56 (-500.0%) |
| 2020 | $785.5m (10.4%) | $25.6m (107.5%) | $49.4m (726.3%) | 3.3% (106.8%) | $0.11 (107.1%) |
| 2021 | $832.8m (6.0%) | $-31.3m (-222.2%) | $-199.3m (-503.2%) | -3.8% (-215.3%) | $-0.13 (-218.2%) |
| 2022 | $785.6m (-5.7%) | $-78.1m (-149.4%) | $-326.7m (-63.9%) | -9.9% (-164.3%) | $-0.28 (-115.4%) |
| 2023 | $821.2m (4.5%) | $-103.6m (-32.7%) | $-297.3m (9.0%) | -12.6% (-26.9%) | $-0.30 (-7.1%) |
| 2024 | $1.1b (28.3%) | $58.9m (156.8%) | $-9.0m (97.0%) | 5.6% (144.3%) | $0.15 (150.0%) |
| 2025 | $2.1b (96.4%) | $585.9m (894.7%) | $665.7m (7534.9%) | 28.3% (406.4%) | $0.96 (540.0%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.