Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 ·
Decision snapshot: NTRS stock price vs CDE: inconclusive Relative valuation is incomplete for this pair. Review the available filing metrics before drawing a conclusion.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at CDE's multiple
Needs CDE P/E.
Implied fair value · at NTRS's multiple
Needs NTRS P/E.
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Multiple premium
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: NTRS FY 2025 (ended Dec 31, 2025) · CDE FY 2025 (ended Dec 31, 2025).
Trendline
Ten fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 17% equity / 83% debt · EV / Revenue 17.11x · EV / EBITDA 16.16x
Capital structure 100% equity / 0% debt · EV / Revenue 10.29x · EV / EBITDA 29.72x
NTRS carries the larger enterprise value at $138.37B against $21.30B; CDE trades on the lower EV / Revenue multiple (10.29x vs 17.11x); NTRS on the lower EV / EBITDA (16.16x vs 29.72x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
NORTHERN TRUST CORP · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
COEUR MINING, INC. · implied price per share
At least 3 of the last 5 annual free-cash-flow observations must be positive.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Not enough data to score either balance sheet.
Debt / equity
Total debt against shareholders' equity
12.48x
0.01x
Net debt / EBITDA
Leverage against operating earnings
12.17x
-0.75x
Cash and equivalents
Liquid reserves on the balance sheet
$57.47B
$553.60M
Total debt
Interest-bearing obligations outstanding
$161.70B
$17.00M
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
JPMorgan Chase & Co.
NTRS vs JPM
Bank of America Corporation
NTRS vs BAC
Wells Fargo & Company
NTRS vs WFC
Citigroup Inc.
NTRS vs C
NEWMONT Corp /DE/
NTRS vs NEM
BARRICK GOLD CORP
NTRS vs GOLD
AGNICO EAGLE MINES LTD
NTRS vs AEM
HECLA MINING CO/DE/
NTRS vs HL
ROYAL GOLD INC
NTRS vs RGLD
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.
