|
|
|
|
|
(State or other jurisdiction
of incorporation or organization)
|
(Commission File
Number)
|
(IRS Employer
Identification No.)
|
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
||
|
|
|
| Item 8.01 |
Other Events.
|
| 1. |
The second sentence of the last full paragraph on page 73 under “The Arrangement – Opinions of Financial Advisors to Coeur – Opinion of BMO Capital Markets Corp.” is hereby amended and
supplemented as follows:
|
| • |
No company, business or transaction reviewed is identical or directly comparable to Coeur, New Gold
or the Arrangement and an evaluation of these analyses is not entirely mathematical nor, except as otherwise disclosed, were individual multiples
derived from the Coeur selected companies, New Gold selected companies or selected transactions described below independently determinative of the results of such analyses; rather,
the analyses involve complex considerations and judgments concerning financial and operating characteristics and other factors that could affect the public trading, acquisition or other values of the companies, businesses or transactions
reviewed or the results from any particular analysis.
|
| 2. |
The second sentence of the first full paragraph on page 75 under “The Arrangement – Opinions of Financial Advisors to Coeur – Opinion of BMO Capital Markets Corp. – Financial Analyses –
Selected Public Companies Analyses – Coeur” is hereby amended and supplemented as follows:
|
| • |
Based on BMO Capital Markets’ professional judgment and informed by, among
other things, the financial profile, scale and asset portfolio of Coeur relative to the Coeur selected companies, BMO Capital Markets applied a selected range of
estimated net asset value per share multiples derived from the Coeur selected companies of 1.45x to 2.00x, a selected range of calendar year 2026 estimated cash flow per share multiples derived from the Coeur selected companies of 8.5x to
12.0x and a selected range of calendar year 2026 estimated EBITDA multiples derived from the Coeur selected companies of 6.0x to 8.0x to corresponding data of Coeur based on financial forecasts, commodity price estimates and other
estimates and data provided by the management of Coeur.
|
| 3. |
The third sentence of the fifth full paragraph on page 75 under “The Arrangement – Opinions of Financial Advisors to Coeur – Opinion of BMO Capital Markets Corp. – Financial Analyses –
Selected Public Companies Analyses – New Gold” is hereby amended and supplemented as follows:
|
| • |
Based on BMO Capital Markets’ professional judgment and informed by, among
other things, the financial profile, scale and asset portfolio of New Gold relative to the New Gold selected companies, BMO Capital Markets applied a selected
range of estimated net asset value per share multiples derived from the New Gold selected companies of 0.8x to 1.35x, a selected range of calendar year 2026 estimated cash flow per share multiples derived from the New Gold selected
companies of 3.8x to 5.8x and a selected range of calendar year 2026 estimated EBITDA multiples derived from the New Gold selected companies of 3.5x to 4.5x to corresponding data of New Gold based on financial forecasts, commodity price
estimates and other estimates and data provided by the management of Coeur.
|
| 4. |
The second sentence of the fourth full paragraph on page 76 under “The Arrangement – Opinions of Financial Advisors to Coeur – Opinion of BMO Capital Markets Corp. – Financial Analyses –
New Gold Selected Precedent Transactions Analysis” is hereby amended and supplemented as follows:
|
| • |
Based on BMO Capital Markets’ professional judgment and informed by, among
other things, the financial profile, scale and asset portfolio of New Gold relative to the target companies involved in the selected transactions,
BMO Capital Markets applied a selected range of estimated net asset value per share multiples derived from the selected transactions of 1.20x to 1.90x, a selected
range of current or next 12 months (as applicable) estimated cash flow per share multiples derived from the selected transactions of 6.5x to 8.5x and current or next 12 months (as applicable) estimated EBITDA multiples derived from the
selected transactions of 5.5x to 7.0x, respectively, to corresponding data of New Gold based on financial forecasts, commodity price estimates and other estimates and data provided by the management of Coeur.
|
| 5. |
The third bullet point of the third full paragraph on page 77 under “The Arrangement – Opinions of Financial Advisors to Coeur – Opinion of BMO Capital Markets Corp. – Certain Additional
Information – Other” is hereby amended and supplemented as follows:
|
| • |
nine
undiscounted publicly available equity research analysts’ price targets for Coeur Common Stock and eight undiscounted publicly available equity
research analysts’ price targets for New Gold Common Shares, which indicated overall low and high target price ranges for Coeur Common Stock and New Gold Common
Shares of $16.00 per share and $25.00 per share (with a median of $22.00 per share) and $7.00 per share and $10.79 per share (with a median of $9.00 per share), respectively, and an approximate implied exchange ratio reference range of
0.280x to 0.674x;
|
| 6. |
The fourth bullet point of the second full paragraph on page 80 under “The Arrangement – Opinions of Financial Advisors to Coeur – Opinion of RBC Capital Markets, LLC” is hereby amended and
supplemented as follows:
|
| • |
RBCCM reviewed (a) financial projections and other estimates and data relating to Coeur (the “Coeur Projections”) and New Gold (the “New Gold Projections” and, together with the Coeur Projections, the
“Forecasted Financial Information”) in each case, prepared by the management of Coeur, including certain future gold, silver and copper commodity price assumptions, which consisted of research analyst consensus pricing estimates for such
commodities, as provided by the management of Coeur (see the section entitled “The Arrangement—Certain Unaudited Prospective Financial and Operating Information” for a summary of the Forecasted
Financial Information), and (b) estimates of the intrinsic value for certain unmodelled resources of Coeur not otherwise accounted for in the Coeur Projections prepared by the management of Coeur (“Unmodelled Resources”; see the section entitled “The Arrangement—Certain Unaudited Prospective Financial and Operating Information” for a summary of the intrinsic values for such Unmodelled Resources), all of which financial projections and other estimates and data RBCCM was directed by management of Coeur to utilize for
purposes of its analyses and opinion;
|
| 7. |
The first sentence of the third full paragraph on page 81 under “The Arrangement – Opinions of Financial Advisors to Coeur – Opinion of RBC Capital Markets, LLC” is hereby amended and
supplemented as follows:
|
| • |
Unless the context indicates otherwise, the analyses performed below were calculated using (i) the closing prices of New Gold Common Shares, Coeur Common Stock and the common equity of the selected companies
set forth below as of October 31, 2025, (ii) historical, financial and operating data for the selected companies based on publicly available information for each company as of October 31, 2025, (iii) the Enterprise Values for (a) New Gold
based on net debt as of September 30, 2025, and further adjusted for the gold prepayment liability (which net debt amount, as adjusted, was approximately $371.0 million, including estimated proceeds from
the exercise and/or conversion of ITM dilutive securities), and (b) Coeur based on net debt as of September 30, 2025 (which net debt amount was approximately $99.0 million, including
estimated proceeds from the exercise and/or conversion of ITM dilutive securities), and (iv) per share amounts for (a) New Gold based on fully diluted ITM (“FDITM”) shares outstanding as of September 30, 2025 of approximately 798.0 million shares based on the Implied Per Share Offer Price referred to below, and (b) Coeur based on FDITM shares outstanding as of September 30, 2025 of approximately 647.2 million shares based on the closing price of Coeur Common Stock as of October 31, 2025 of $17.17.
|
| 8. |
The first table on page 82 under “The Arrangement – Opinions of Financial Advisors to Coeur – Opinion of RBC Capital Markets, LLC – New Gold Financial Analyses – Selected Public Companies
Analysis” is hereby amended and supplemented as follows:
|
| • |
The results of this analysis are summarized in the following table:
|
|
Selected Precious Metals Mining Companies
|
Price / NAV
|
EV / 2026E
EBITDA
|
Price / 2026E Cash
Flow
|
|||
|
Equinox Gold Corp.
|
0.7x
|
4.5x
|
4.6x
|
|||
|
IAMGOLD Corporation
|
0.8x
|
3.6x
|
4.0x
|
|||
|
B2Gold Corp.
|
0.7x
|
3.0x
|
4.4x
|
|||
|
OceanaGold Corporation
|
1.0x
|
3.0x
|
3.8x
|
|||
|
SSR Mining Inc.
|
0.7x
|
4.0x
|
4.6x
|
|||
|
Orla Mining Ltd.
|
0.8x
|
4.9x
|
6.2x
|
|||
|
Wesdome Gold Mines Ltd.
|
1.0x
|
3.6x
|
5.6x
|
|||
|
Maximum
|
1.0x
|
4.9x
|
6.2x
|
|||
|
Mean
|
0.8x
|
3.8x
|
4.7x
|
|||
|
Median
|
0.8x
|
3.6x
|
4.6x
|
|||
|
Minimum
|
0.7x
|
3.0x
|
3.8x
|
|||
|
New Gold
|
2.0x
|
5.4x
|
5.2x
|
| 9. |
The third table on page 83 under “The Arrangement – Opinions of Financial Advisors to Coeur – Opinion of RBC Capital Markets, LLC – New Gold Financial Analyses – Selected Precedent
Transactions Analysis” is hereby amended and supplemented as follows:
|
| • |
The results of this analysis are summarized in the following table:
|
|
Target
|
Price / NAV
|
EV / NTM
EBITDA
|
Price / NTM Cash
Flow
|
|||
|
Gold Road Resources Ltd.
|
1.2x
|
5.8x
|
11.0x
|
|||
|
Newcrest Mining Limited
|
1.2x
|
9.0x
|
10.1x
|
|||
|
Yamana Gold Inc.
|
1.0x
|
7.0x
|
6.9x
|
|||
|
Pretium Resources Inc.
|
1.3x
|
9.8x
|
9.7x
|
|||
|
Detour Gold Corporation
|
1.1x
|
9.6x
|
10.1x
|
|||
|
Goldcorp Inc.
|
1.1x
|
8.1x
|
6.4x
|
|||
|
Maximum
|
1.3x
|
9.8x
|
11.0x
|
|||
|
Mean
|
1.1x
|
8.2x
|
9.1x
|
|||
|
Median
|
1.1x
|
8.6x
|
9.9x
|
|||
|
Minimum
|
1.0x
|
5.8x
|
6.4x
|
|||
|
Arrangement at the Exchange Ratio (at 5% Real Discount Rate)
|
2.3x
|
6.2x
|
6.1x
|
|||
|
Arrangement at the Exchange Ratio (at WACC)
|
2.8x
|
6.2x
|
6.1x
|
| 10. |
The first full table on page 84 under “The Arrangement – Opinions of Financial Advisors to Coeur – Opinion of RBC Capital Markets, LLC – Coeur Financial Analyses – Selected Public Companies
Analysis” is hereby amended and supplemented as follows:
|
| • |
The results of this analysis are summarized in the following table:
|
|
Selected Precious Metals Mining Companies
|
Price / NAV
|
EV / 2026E
EBITDA
|
Price / 2026E Cash Flow
|
|||
|
Fresnillo plc
|
1.5x
|
6.9x
|
12.2x
|
|||
|
Pan American Silver Corp.
|
1.1x
|
7.2x
|
7.7x
|
|||
|
Hecla Mining Company
|
1.7x
|
11.1x
|
13.5x
|
|||
|
First Majestic Silver Corp.
|
2.0x
|
7.2x
|
9.7x
|
|||
|
Maximum
|
2.0x
|
11.1x
|
13.5x
|
|||
|
Mean
|
1.6x
|
8.1x
|
10.8x
|
|||
|
Median
|
1.6x
|
7.2x
|
10.9x
|
|||
|
Minimum
|
1.1x
|
6.9x
|
7.7x
|
|||
|
Coeur
|
2.5x
|
8.2x
|
10.0x
|
|
COEUR MINING, INC.
|
||
|
Date: January 16, 2026
|
By:
|
/s/ Casey M. Nault |
|
Name: Casey M. Nault
|
||
|
Title: Senior Vice President, General Counsel and
Secretary
|
||