Valuation Pan American Silver Corp. Nyse

Equities

Real-time Estimate Cboe BZX Other stock markets 07:59:30 12/03/2026 pm IST			5-day change	1st Jan Change
59.74 ^USD	-1.79%		+0.11%	+15.84%

06:15pm	RBC Raises Price Target on Pan American Silver to $75 From $55, Keeps Outperform Rating	MT
05/03	Pan American Silver Corp. Discovers New High-Grade Veins At La Colorada Mine	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	25,638	-	-
Change	-	-34.41%	73.5%	23.4%	197.38%	17.05%	-	-
Enterprise Value (EV) ¹	4,956	3,525	6,330	7,212	21,437	23,699	22,028	17,509
Change	-	-28.87%	79.57%	13.93%	197.26%	10.55%	-7.05%	-20.51%
P/E ratio	54.2x	-10.1x	-51.2x	65.2x	20.3x	16.3x	17.1x	16.1x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	0.6x	-0x	0x	0.4x	-3.75x	2.54x
Capitalization / Revenue	3.21x	2.3x	2.58x	2.61x	6.05x	5.26x	5.42x	5.57x
EV / Revenue	3.04x	2.36x	2.73x	2.56x	5.92x	4.86x	4.65x	3.81x
EV / EBITDA	8.35x	11.1x	10.2x	7.15x	12.3x	8.24x	7.48x	6.57x
EV / EBIT	17.1x	-80x	45.7x	16.5x	17.2x	10.5x	10.9x	8.41x
EV / FCF	33.3x	-14.5x	88.9x	18x	21x	14.6x	11x	10.7x
FCF Yield	3%	-6.89%	1.12%	5.56%	4.75%	6.87%	9.1%	9.36%
Dividend per Share ²	0.34	0.45	0.4	0.4	0.46	0.63	0.7	-
Rate of return	1.36%	2.76%	2.44%	1.98%	0.89%	1.04%	1.15%	-
EPS ²	0.46	-1.62	-0.32	0.31	2.56	3.725	3.555	3.78
Distribution rate	73.9%	-27.8%	-125%	129%	18%	16.9%	19.7%	-
Net sales ¹	1,633	1,495	2,316	2,819	3,619	4,871	4,734	4,600
EBITDA ¹	593.2	317.1	622.8	1,008	1,740	2,875	2,945	2,665
EBIT ¹	290.2	-44.07	138.6	436.3	1,243	2,260	2,029	2,081
Net income ¹	97.43	-341.7	-104.9	111.5	978	1,734	1,760	2,076
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	60.78	60.78	60.78
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	14.15x	3.52x	6.25x	3.95%	19TCr
RIO TINTO PLC	11.39x	2.79x	6.02x	5.09%	16TCr
GRUPO MÉXICO, S.A.B. DE C.V.	19.55x	4.94x	9.01x	2.64%	8.9TCr
GLENCORE PLC	15.95x	0.46x	6.46x	2.63%	8.22TCr
SAUDI ARABIAN MINING COMPANY (MAADEN)	33.87x	7.63x	18.52x	-.--%	7.17TCr
ANGLO AMERICAN PLC	25.41x	2.67x	7.09x	2.63%	4.74TCr
FRESNILLO PLC	31.25x	7.94x	13.37x	2.12%	3.61TCr
VEDANTA LIMITED	13.94x	2.07x	6.38x	5.03%	3.06TCr
HINDUSTAN ZINC LIMITED	18.85x	6.32x	11.61x	3.8%	2.69TCr
Average	20.49x	4.26x	9.41x	3.1%	8.09TCr
Weighted average by Cap.	18.11x	3.80x	8.38x	3.36%