|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 79.00 CAD | +6.31% |
|
+4.69% | +11.02% |
| Feb. 13 | Diary - Canada corporate earnings week ahead | RE |
| Feb. 05 | Steep pullback in precious metals bruises TSX | RE |
Company Valuation: Pan American Silver Corp.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 7,241 | 5,245 | 3,440 | 5,969 | 7,366 | 24,480 | 24,480 | - |
| Change | - | -27.57% | -34.41% | 73.5% | 23.4% | 232.36% | 0% | - |
| Enterprise Value (EV) 1 | 6,996 | 4,956 | 3,525 | 6,330 | 7,212 | 23,904 | 22,480 | 20,222 |
| Change | - | -29.16% | -28.87% | 79.57% | 13.93% | 231.47% | -5.96% | -10.05% |
| P/E ratio | 40.5x | 54.2x | -10.1x | -51.2x | 65.2x | 25x | 15.8x | 14.6x |
| PBR | 2.78x | - | - | - | - | - | - | - |
| PEG | - | -1.2x | 0x | 0.6x | -0x | 0x | 0.3x | 1.72x |
| Capitalization / Revenue | 5.41x | 3.21x | 2.3x | 2.58x | 2.61x | 6.9x | 5.18x | 4.81x |
| EV / Revenue | 5.23x | 3.04x | 2.36x | 2.73x | 2.56x | 6.74x | 4.76x | 3.97x |
| EV / EBITDA | 13.2x | 8.35x | 11.1x | 10.2x | 7.15x | 14x | 7.91x | 6.44x |
| EV / EBIT | 25.3x | 17.1x | -80x | 45.7x | 16.5x | 19.7x | 10.1x | 7.42x |
| EV / FCF | 24.7x | 33.3x | -14.5x | 88.9x | 18x | 22.1x | 12.1x | 9.23x |
| FCF Yield | 4.06% | 3% | -6.89% | 1.12% | 5.56% | 4.53% | 8.26% | 10.8% |
| Dividend per Share 2 | 0.22 | 0.34 | 0.45 | 0.4 | 0.4 | 0.5667 | 0.62 | - |
| Rate of return | 0.64% | 1.36% | 2.76% | 2.44% | 1.98% | 0.98% | 1.07% | - |
| EPS 2 | 0.85 | 0.46 | -1.62 | -0.32 | 0.31 | 2.32 | 3.672 | 3.985 |
| Distribution rate | 25.9% | 73.9% | -27.8% | -125% | 129% | 24.4% | 16.9% | - |
| Net sales 1 | 1,339 | 1,633 | 1,495 | 2,316 | 2,819 | 3,549 | 4,722 | 5,090 |
| EBITDA 1 | 530.7 | 593.2 | 317.1 | 622.8 | 1,008 | 1,704 | 2,842 | 3,138 |
| EBIT 1 | 276.3 | 290.2 | -44.07 | 138.6 | 436.3 | 1,212 | 2,232 | 2,726 |
| Net income 1 | 177.9 | 97.43 | -341.7 | -104.9 | 111.5 | 885.8 | 1,550 | 1,682 |
| Net Debt 1 | -245.5 | -289.4 | 84.49 | 360.7 | -154 | -576 | -2,000 | -4,258 |
| Reference price 2 | 34.45 | 24.94 | 16.33 | 16.38 | 20.21 | 58.00 | 58.00 | 58.00 |
| Nbr of stocks (in thousands) | 210,174 | 210,313 | 210,688 | 364,439 | 364,440 | 422,047 | 422,047 | - |
| Announcement Date | 2/17/21 | 2/23/22 | 2/22/23 | 2/22/24 | 2/19/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25x | 6.73x | 14.01x | 0.98% | 24.48B | |
| 13.67x | 3.53x | 6.21x | 3.84% | 183B | |
| 15.23x | 3.22x | 7.34x | 4.03% | 167B | |
| 20.39x | 5.15x | 9.38x | 2.53% | 92.85B | |
| 66.59x | 0.5x | 8.75x | 1.45% | 78.89B | |
| 35.65x | 8.01x | 19.42x | -.--% | 75.54B | |
| -86.46x | 3.21x | 9.7x | 0.43% | 52.74B | |
| 33.62x | 8.55x | 14.42x | 2.01% | 38.75B | |
| 13.03x | 1.93x | 5.97x | 5.29% | 29.05B | |
| 33.52x | 4.06x | 10.59x | 0.63% | 28.78B | |
| Average | 17.03x | 4.49x | 10.58x | 2.12% | 77.19B | |
| Weighted average by Cap. | 17.61x | 4.08x | 9.44x | 2.62% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- PAAS Stock
- Valuation Pan American Silver Corp.
Select your edition
All financial news and data tailored to specific country editions
