Stock PAAS PAN AMERICAN SILVER CORP.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Pan American Silver Corp. Buenos Aires S.E.

Equities

PAAS

ARBCOM4603C0

Non-Gold Precious Metals & Minerals

End-of-day quote Buenos Aires S.E.
Other stock markets
 06:00:00 2024-05-27 pm EDT 		5-day change 1st Jan Change
9,381 ARS +4.62% Intraday chart for Pan American Silver Corp. +10.29% +75.67%
May. 13 RBC Raises Price Target on Pan American Silver to $21 From $20, Keeps Outperform Rating MT
May. 10 Pan American Silver Corp. Brief: Keeps Outperform, But Target Raised To C$35.25 From $34.50 at National Bank After Model Adjustments; Notes Silver Segment Performance Drives Margin Expansion MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 4,960 7,244 5,250 3,434 5,946 7,968 - -
Enterprise Value (EV) 1 5,038 6,998 4,960 3,518 6,307 7,915 7,493 6,599
P/E ratio 43 x 40.5 x 54.3 x -10.1 x -51 x 41.2 x 18.2 x 12.5 x
Yield 0.59% 0.64% 1.36% 2.76% 2.45% 1.7% 1.76% -
Capitalization / Revenue 3.67 x 5.41 x 3.22 x 2.3 x 2.57 x 2.97 x 2.9 x 2.97 x
EV / Revenue 3.73 x 5.23 x 3.04 x 2.35 x 2.72 x 2.95 x 2.73 x 2.46 x
EV / EBITDA 11.3 x 13.2 x 8.36 x 11.1 x 10.1 x 9.11 x 6.88 x 5.9 x
EV / FCF 67.5 x 24.7 x 33.4 x -14.5 x 88.6 x 22 x 18.6 x 11.4 x
FCF Yield 1.48% 4.05% 3% -6.9% 1.13% 4.55% 5.38% 8.75%
Price to Book 1.93 x 2.78 x - - - - - -
Nbr of stocks (in thousands) 209,610 210,174 210,313 210,688 364,439 362,947 - -
Reference price 2 23.66 34.47 24.96 16.30 16.32 22.67 22.67 22.67
Announcement Date 2/19/20 2/17/21 2/23/22 2/22/23 2/21/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,351 1,339 1,633 1,495 2,316 2,680 2,746 2,684
EBITDA 1 446.1 530.7 593.2 317.1 622.8 868.7 1,089 1,118
EBIT 1 192.7 276.3 290.2 -44.07 138.6 466.7 432.1 -
Operating Margin 14.27% 20.64% 17.78% -2.95% 5.98% 17.42% 15.73% -
Earnings before Tax (EBT) 1 182.5 252 245 -300.9 -58.8 327.4 691 1,103
Net income 1 110.7 177.9 97.43 -341.7 -104.9 183.1 424 439.2
Net margin 8.2% 13.29% 5.97% -22.86% -4.53% 6.83% 15.44% 16.36%
EPS 2 0.5500 0.8500 0.4600 -1.620 -0.3200 0.5500 1.245 1.820
Free Cash Flow 1 74.68 283.8 148.6 -242.8 71.2 360.5 403.4 577.4
FCF margin 5.53% 21.19% 9.1% -16.24% 3.07% 13.45% 14.69% 21.51%
FCF Conversion (EBITDA) 16.74% 53.46% 25.06% - 11.43% 41.5% 37.04% 51.62%
FCF Conversion (Net income) 67.43% 159.52% 152.55% - - 196.91% 95.15% 131.47%
Dividend per Share 2 0.1400 0.2200 0.3400 0.4500 0.4000 0.3850 0.4000 -
Announcement Date 2/19/20 2/17/21 2/23/22 2/22/23 2/21/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 422.2 439.9 340.5 338.9 375.5 390.3 639.9 616.3 669.6 601.4 680.6 737.4 751 - -
EBITDA 1 114 149 87.06 46.55 102.8 79.5 168.2 168.8 177 161.5 236 257.6 283.4 279.5 283.2
EBIT 1 37.83 64.5 12.73 - 13.01 6.4 22.1 19.5 - 37.1 100.9 153.2 - - -
Operating Margin 8.96% 14.66% 3.74% - 3.46% 1.64% 3.45% 3.16% - 6.17% 14.82% 20.78% - - -
Earnings before Tax (EBT) 43.14 - - - - - - - - - - - - - -
Net income 1 13.8 76.52 -174 -71.53 -172.8 16.5 -46.8 -22.7 -67.8 -30.8 63.59 99.17 - - -
Net margin 3.27% 17.39% -51.1% -21.11% -46.01% 4.23% -7.31% -3.68% -10.13% -5.12% 9.34% 13.45% - - -
EPS 2 0.0600 0.3600 -0.8300 - -0.8200 0.0800 -0.1300 -0.0600 -0.1900 -0.0800 0.1700 0.2700 - - -
Dividend per Share 0.1000 - - - - - - - - - - - - - -
Announcement Date 2/23/22 5/11/22 8/10/22 11/10/22 2/22/23 5/10/23 8/9/23 11/7/23 2/21/24 5/8/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 77.9 - - 84.5 361 - - -
Net Cash position 1 - 245 289 - - 53.1 475 1,369
Leverage (Debt/EBITDA) 0.1745 x - - 0.2665 x 0.5792 x - - -
Free Cash Flow 1 74.7 284 149 -243 71.2 360 403 577
ROE (net income / shareholders' equity) 7.93% 9.61% 6.18% 0.74% 1.13% 57.7% 20.8% -
ROA (Net income/ Total Assets) 5.83% 7.06% 4.65% - - - - -
Assets 1 1,898 2,520 2,093 - - - - -
Book Value Per Share 12.20 12.40 - - - - - -
Cash Flow per Share 2 1.400 2.170 2.200 0.3500 1.170 1.910 2.450 2.410
Capex 1 207 179 243 275 379 372 386 295
Capex / Sales 15.35% 13.34% 14.91% 18.38% 16.36% 13.87% 14.04% 10.98%
Announcement Date 2/19/20 2/17/21 2/23/22 2/22/23 2/21/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Pan American Silver Corp.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
9
Last Close Price
21.95 USD
Average target price
23.9 USD
Spread / Average Target
+8.87%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Silver Mining

1st Jan change Capi.
HECLA MINING COMPANY Stock Hecla Mining Company
+23.28% 3.48B
FIRST MAJESTIC SILVER CORP. Stock First Majestic Silver Corp.
+27.68% 2.17B
AYA GOLD & SILVER INC. Stock Aya Gold & Silver Inc.
+57.78% 1.44B
MAG SILVER CORP. Stock MAG Silver Corp.
+37.35% 1.42B
ENDEAVOUR SILVER CORP. Stock Endeavour Silver Corp.
+116.54% 957M
SILVERCORP METALS INC. Stock Silvercorp Metals Inc.
+65.80% 738M
DISCOVERY SILVER CORP. Stock Discovery Silver Corp.
+55.26% 350M
DOLLY VARDEN SILVER CORPORATION Stock Dolly Varden Silver Corporation
+33.33% 233M
SILVER MINES LIMITED Stock Silver Mines Limited
+21.88% 196M
Silver Mining
  1. Stock Market
  2. Equities
  3. PAAS Stock
  4. PAAS Stock
  5. Financials Pan American Silver Corp.