Valuation Pan American Silver Corp.

Equities

Market Closed - Toronto S.E. Other stock markets 02:30:00 07/03/2026 am IST			5-day change	1st Jan Change
80.94 ^CAD	-1.24%		-13.51%	+13.74%

05/03	Pan American Silver Corp. Discovers New High-Grade Veins At La Colorada Mine	CI
05/03	Pan American Silver Reports New Discoveries at La Colorada Mine in Mexico	MT

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	25,075	-	-
Change	-	-34.41%	73.5%	23.4%	197.38%	14.48%	-	-
Enterprise Value (EV) ¹	4,956	3,525	6,330	7,212	21,437	23,136	21,465	16,946
Change	-	-28.87%	79.57%	13.93%	197.26%	7.92%	-7.22%	-21.05%
P/E ratio	54.2x	-10.1x	-51.2x	65.2x	20.3x	16x	16.7x	15.7x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	0.6x	-0x	0x	0.4x	-3.66x	2.48x
Capitalization / Revenue	3.21x	2.3x	2.58x	2.61x	6.05x	5.15x	5.55x	6.46x
EV / Revenue	3.04x	2.36x	2.73x	2.56x	5.92x	4.75x	4.75x	4.36x
EV / EBITDA	8.35x	11.1x	10.2x	7.15x	12.3x	8.17x	7.73x	7.52x
EV / EBIT	17.1x	-80x	45.7x	16.5x	17.2x	10.2x	10.6x	8.14x
EV / FCF	33.3x	-14.5x	88.9x	18x	21x	14.2x	10.7x	10.3x
FCF Yield	3%	-6.89%	1.12%	5.56%	4.75%	7.04%	9.34%	9.67%
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%	1.06%	1.18%	-
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	4,866	4,516	3,883
EBITDA ¹	593.2	317.1	622.8	1,008	1,740	2,832	2,776	2,254
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	1,664	1,575	1,479
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	59.44	59.44	59.44
Nbr of stocks (in thousands)	2,10,313	2,10,688	3,64,439	3,64,440	4,22,047	4,21,884	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PAN AMERICAN SILVER CORP.	16.05x	4.78x	8.22x	1.05%	2.51TCr
BHP GROUP LIMITED	14.8x	3.63x	6.46x	3.82%	19TCr
RIO TINTO PLC	11.31x	2.79x	6.07x	5.17%	15TCr
GRUPO MÉXICO, S.A.B. DE C.V.	19.37x	4.9x	8.93x	2.67%	8.5TCr
GLENCORE PLC	70.65x	0.5x	8.87x	1.41%	7.87TCr
SAUDI ARABIAN MINING COMPANY (MAADEN)	34.9x	7.85x	19.04x	-.--%	7.38TCr
ANGLO AMERICAN PLC	25.64x	2.64x	7.05x	2.75%	4.64TCr
FRESNILLO PLC	30.32x	7.69x	12.96x	2.18%	3.47TCr
VEDANTA LIMITED	13.74x	2.03x	6.24x	5.11%	3.06TCr
HINDUSTAN ZINC LIMITED	19.12x	6.41x	11.77x	3.74%	2.7TCr
Average	25.59x	4.32x	9.56x	2.79%	7.44TCr
Weighted average by Cap.	24.05x	3.89x	8.75x	3.15%