Skip to content

Coeur Mining, Inc. (CDE) — WACC Analysis

WACC Breakdown

Coeur Mining, Inc. (CDE) has a weighted average cost of capital (WACC) of 10.6%. The cost of equity is 10.6%, derived from a beta of 1.50 and a risk-free rate of 5.0%. The after-tax cost of debt is 1.6%. The capital structure is 100.0% equity and 0.0% debt.

Interpretation

A WACC of 10.6% is moderate, reflecting the market's balanced risk assessment of Coeur Mining, Inc..

Investors can compare CDE's WACC of 10.6% against industry peers to gauge its relative financing costs. A beta of 1.50 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

CDE WACC: 10.60% for Coeur Mining, Inc.

Current inputs imply a 10.60% cost of equity and a 2.00% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

Coeur Mining, Inc. Common Stock (CDE) WACC Results
Weighted Average Cost of Capital
10.60%
Cost of Equity
10.60%
Risk-Free Rate4.96%
Beta1.50
Market Risk Premium4.23%
Cost of Debt
1.58%
Pre-Tax Cost of Debt2.00%
Tax Rate21.00%
Tax Shield0.42%
Capital Structure
Equity: 99.99%($20.44B)
Debt: 0.01%($2.39M)
Equity Component
10.60%
99.99% × 10.60%
Debt Component
0.00%
0.01% × 1.58%

Coeur Mining, Inc. (CDE) WACC in context

Coeur Mining, Inc. (CDE) currently screens with an estimated WACC of 10.60%. That blends a 10.60% cost of equity, a 2.00% pre-tax cost of debt, and a 99.99% equity weight into the discount rate you would typically use in a DCF model.

falls into a common range for established public companies and is a practical DCF starting point.

What CDE WACC implies

A 10.60% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates CDE

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.50 and equity accounts for 99.99% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.