Valuation Pan American Silver Corp. Nyse

Equities

Market Closed - Nyse Other stock markets 01:30:02 14/03/2026 am IST			5-day change	1st Jan Change
56.12 ^USD	-6.58%		-5.78%	+8.32%

12/03	RBC Raises Price Target on Pan American Silver to $75 From $55, Keeps Outperform Rating	MT
10/03	DLP Resources Inc. Appoints Joe Phillips to the Board	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	5,245	3,440	5,969	7,366	21,904	23,650	-	-
Change	-	-34.41%	73.5%	23.4%	197.38%	7.97%	-	-
Enterprise Value (EV) ¹	4,956	3,525	6,330	7,212	21,437	21,711	20,040	15,521
Change	-	-28.87%	79.57%	13.93%	197.26%	1.28%	-7.7%	-22.55%
P/E ratio	54.2x	-10.1x	-51.2x	65.2x	20.3x	13.2x	13.3x	14.5x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	0.6x	-0x	0x	0.2x	-35.23x	-1.69x
Capitalization / Revenue	3.21x	2.3x	2.58x	2.61x	6.05x	4.62x	4.67x	5.29x
EV / Revenue	3.04x	2.36x	2.73x	2.56x	5.92x	4.24x	3.96x	3.47x
EV / EBITDA	8.35x	11.1x	10.2x	7.15x	12.3x	7.25x	6.47x	5.89x
EV / EBIT	17.1x	-80x	45.7x	16.5x	17.2x	8.53x	8.13x	7.52x
EV / FCF	33.3x	-14.5x	88.9x	18x	21x	12x	8.98x	9.15x
FCF Yield	3%	-6.89%	1.12%	5.56%	4.75%	8.31%	11.1%	10.9%
Dividend per Share ²	0.34	0.45	0.4	0.4	0.46	0.63	0.7067	-
Rate of return	1.36%	2.76%	2.44%	1.98%	0.89%	1.12%	1.26%	-
EPS ²	0.46	-1.62	-0.32	0.31	2.56	4.238	4.222	3.86
Distribution rate	73.9%	-27.8%	-125%	129%	18%	14.9%	16.7%	-
Net sales ¹	1,633	1,495	2,316	2,819	3,619	5,118	5,060	4,474
EBITDA ¹	593.2	317.1	622.8	1,008	1,740	2,995	3,098	2,637
EBIT ¹	290.2	-44.07	138.6	436.3	1,243	2,546	2,466	2,064
Net income ¹	97.43	-341.7	-104.9	111.5	978	1,887	1,951	1,939
Net Debt ¹	-289.4	84.49	360.7	-154	-467	-1,939	-3,610	-8,129
Reference price ²	24.94	16.33	16.38	20.21	51.90	56.07	56.07	56.07
Nbr of stocks (in thousands)	2,10,313	2,10,688	3,64,439	3,64,440	4,22,047	4,21,806	-	-
Announcement Date	23/02/22	22/02/23	22/02/24	19/02/25	18/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BHP GROUP LIMITED	13.13x	3.31x	5.87x	4.23%	18TCr
RIO TINTO PLC	11.03x	2.71x	5.81x	5.25%	15TCr
GRUPO MÉXICO, S.A.B. DE C.V.	17.84x	4.5x	8.21x	2.9%	8.12TCr
GLENCORE PLC	14.82x	0.44x	6.28x	2.69%	8.04TCr
SAUDI ARABIAN MINING COMPANY (MAADEN)	21.1x	6.85x	15.7x	0.04%	7.13TCr
ANGLO AMERICAN PLC	23.62x	2.51x	6.67x	2.83%	4.41TCr
FRESNILLO PLC	28.77x	7.28x	12.27x	2.3%	3.32TCr
VEDANTA LIMITED	13.32x	2x	6.15x	5.27%	2.91TCr
HINDUSTAN ZINC LIMITED	17.71x	5.94x	10.91x	4.04%	2.52TCr
Average	17.93x	3.95x	8.65x	3.28%	7.7TCr
Weighted average by Cap.	15.83x	3.53x	7.74x	3.54%