Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
NASDAQ:PAAS
USD
TSE:PAAS
CAD
Description
Pan American Silver Corp. are a silver focused emerging major with eight producing mines in Argentina, Bolivia, Mexico and Peru, one mine in development in Mexico and exploration properties. Currently they produce roughly 25.0Moz. of silver per year. They have approximately 1150Moz. of silver in the reserves and resources category of which 900Moz. are in the measured and indicated category. They have a market capitalisation of ~$2200.66M which is a fall of roughly 5% over the last two months. As of 01/05/2019 they have no debt and ~$250M cash. They have 153M shares outstanding and trade on the NASDAQ Stock Exchange and the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
01/05/2019 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$2,305.38M
$2,200.66M
01/05/2019
$-104.72M
Total Assets:
$2,000.00M
$2,000.00M
01/05/2019
$0.00M
Total Liabilities:
$432.00M
$432.00M
01/05/2019
$0.00M
Current Assets:
$600.00M
$600.00M
01/05/2019
$0.00M
Current Liabilities:
$153.00M
$153.00M
01/05/2019
$0.00M
Total Debt:
$0.00M
$0.00M
01/05/2019
$0.00M
Cash:
$250.00M
$250.00M
01/05/2019
$0.00M
Enterprise Value:
$2,055.38M
$1,950.66M
10/24/2031
$-104.72M
Cash Flow:
$99.23M
$103.08M
never
$3.85M
Cash Flow Multiple:
23.23
21.35
never
-1.88
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
01/05/2019
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
01/05/2019
0.00%
Misc
01/05/2019 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
153,000,000
153,000,000
01/05/2019
0
Shares (FD):
154,000,000
154,000,000
01/05/2019
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Silver
Mostly Silver
never
n/a
Production ETA:
n/a
n/a
01/05/2019
n/a
Production (Gold Eq Oz.):
(guess) 305,054
(guess) 299,157
01/05/2019
-5,897
Production (Silver Eq Oz.) :
(guess) 25,000,000
(guess) 25,000,000
01/05/2019
0
Initial CapEx (Outstanding):
n/a
n/a
01/05/2019
n/a
Funding Option:
n/a
n/a
01/05/2019
n/a
Documentation:
none
PRODUCER
01/05/2019
n/a
Value Adjustment:
15%
15%
never
0%
Resource Data
GOLD
01/05/2019 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
01/05/2019
0.00M
Measured & Indicated:
n/a
n/a
01/05/2019
0.00M
Inferred:
n/a
n/a
01/05/2019
0.00M
Reserves & Resources:
n/a
n/a
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
01/05/2019
0.00M
Measured & Indicated:
n/a
n/a
01/05/2019
0.00M
Inferred:
n/a
n/a
01/05/2019
0.00M
Reserves & Resources:
n/a
n/a
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
01/05/2019
$0.00
Extra Operating Cost:
n/a
n/a
01/05/2019
$0.00
Average Grade:
n/a
n/a
01/05/2019
n/a
Recovery Rate:
n/a
n/a
01/05/2019
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
01/05/2019
0.00M
Annual Production:
n/a
n/a
01/05/2019
n/a
Cash Cost:
n/a
n/a
01/05/2019
n/a
Extra Operating Cost:
n/a
n/a
01/05/2019
n/a
SILVER
01/05/2019 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
280.00M
280.00M
01/05/2019
0.00M
Measured & Indicated:
900.00M
900.00M
01/05/2019
0.00M
Inferred:
250.00M
250.00M
01/05/2019
0.00M
Reserves & Resources:
1,150.00M
1,150.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
252.00M
252.00M
01/05/2019
0.00M
Measured & Indicated:
698.40M
698.40M
01/05/2019
0.00M
Inferred:
112.50M
112.50M
01/05/2019
0.00M
Reserves & Resources:
810.90M
810.90M
never
0.00M
C U R R E N T
Annual Production:
(guess) 25,000,000oz.
(guess) 25,000,000oz.
01/05/2019
0oz.
Cash Cost:
$4
$4
01/05/2019
$0.00
Extra Operating Cost:
$6
$6
01/05/2019
$0.00
Average Grade:
90.00 g/t
90.00 g/t
01/05/2019
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
01/05/2019
0.00%
F U T U R E
Proven & Probable:
900.00M
900.00M
01/05/2019
0.00M
Annual Production:
30,000,000oz.
30,000,000oz.
01/05/2019
0oz.
Cash Cost:
$7
$7
01/05/2019
$0
Extra Operating Cost:
$7
$7
01/05/2019
$0
Property
Last Analysis Data (01/05/2019)
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Production
Argentina
Manantial Espejo
100%
n/a
Production
Bolivia
San Vicente
95%
n/a
Production
Mexico
Alamo Dorado
100%
n/a
Production
Mexico
Dolores
100%
n/a
Production
Mexico
La Colorada
100%
n/a
Production
Unish , Peru
Huaron
100%
n/a
Production
Morococha, Junin , Peru
Morococha
92%
n/a
Production
Trujillo , Peru
Quiruvilca
100%
n/a
Development
Mexico
La Bolsa
100%
n/a
Exploration
Argentina
Calcatreu
100%
n/a
Exploration
Argentina
Navidad
100%
n/a
Exploration
Durango , Mexico
La Preciosa
45%
n/a
Exploration
Peru
Pico Machay
100%
n/a
Exploration
USA
Hog Heaven
100%
n/a
Exploration
USA
Waterloo
100%
n/a
Current Data
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Production
Argentina
Manantial Espejo
100%
n/a
Production
Bolivia
San Vicente
95%
n/a
Production
Mexico
Alamo Dorado
100%
n/a
Production
Mexico
Dolores
100%
n/a
Production
Mexico
La Colorada
100%
n/a
Production
Unish , Peru
Huaron
100%
n/a
Production
Morococha, Junin , Peru
Morococha
92%
n/a
Production
Trujillo , Peru
Quiruvilca
100%
n/a
Development
Mexico
La Bolsa
100%
n/a
Exploration
Argentina
Calcatreu
100%
n/a
Exploration
Argentina
Navidad
100%
n/a
Exploration
Durango , Mexico
La Preciosa
45%
n/a
Exploration
Peru
Pico Machay
100%
n/a
Exploration
USA
Hog Heaven
100%
n/a
Exploration
USA
Waterloo
100%
n/a
Profitability (by resource)
Proven & Probable
01/05/2019 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
n/a
n/a
0.00%
Percentage Silver:
100.00%
100.00%
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
-0.07M
Total (Silver Eq. Oz.):
280.00M
280.00M
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
-0.06M
Silver Eq. Oz.:
252.00M
252.00M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$1,150.22M
$1,194.85M
n/a
$44.63M
Total Maximum Profit:
$1,150.22M
$1,194.85M
n/a
$44.63M
Max Profit / Current MCap:
0.499
0.543
n/a
0.044
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$7.47
$7.76
n/a
$0.29
Total Max Profit Per Share:
$7.47
$7.76
n/a
$0.29
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$749.73
$729.78
n/a
$-19.95
FD Mkt. Cap / Silver Eq.:
$9.15
$8.73
n/a
$-0.42
FD Mkt. Cap / Per Metal as % Spot Price:
58.38%
54.96%
n/a
-3.42%
Measured & Indicated
01/05/2019 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
n/a
n/a
0.00%
Percentage Silver:
100.00%
100.00%
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
-0.21M
Total (Silver Eq. Oz.):
900.00M
900.00M
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
-0.16M
Silver Eq. Oz.:
698.40M
698.40M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$3,187.74M
$3,311.43M
n/a
$123.69M
Total Maximum Profit:
$3,187.74M
$3,311.43M
n/a
$123.69M
Max Profit / Current MCap:
1.383
1.505
n/a
0.122
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$20.70
$21.50
n/a
$0.80
Total Max Profit Per Share:
$20.70
$21.50
n/a
$0.80
Total Free Profit Per Share:
$5.73
$7.21
n/a
$1.48
FD Mkt. Cap / Gold Eq.:
$270.52
$263.32
n/a
$-7.20
FD Mkt. Cap / Silver Eq.:
$3.30
$3.15
n/a
$-0.15
FD Mkt. Cap / Per Metal as % Spot Price:
21.07%
19.83%
n/a
-1.24%
Reserves & Resources
01/05/2019 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
n/a
n/a
0.00%
Percentage Silver:
100.00%
100.00%
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
-0.27M
Total (Silver Eq. Oz.):
1,150.00M
1,150.00M
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
-0.19M
Silver Eq. Oz.:
810.90M
810.90M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$3,701.23M
$3,844.84M
n/a
$143.61M
Total Maximum Profit:
$3,701.23M
$3,844.84M
n/a
$143.61M
Max Profit / Current MCap:
1.605
1.747
n/a
0.142
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$24.03
$24.97
n/a
$0.93
Total Max Profit Per Share:
$24.03
$24.97
n/a
$0.93
Total Free Profit Per Share:
$9.06
$10.68
n/a
$1.61
FD Mkt. Cap / Gold Eq.:
$232.99
$226.79
n/a
$-6.20
FD Mkt. Cap / Silver Eq.:
$2.84
$2.71
n/a
$-0.13
FD Mkt. Cap / Per Metal as % Spot Price:
18.14%
17.08%
n/a
-1.06%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
01/05/2019 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Spot Gold:
$1,284.20
$1,327.90
02/23/2019
$43.70
Spot Silver:
$15.67
$15.89
02/23/2019
$0.22
Gold:Silver Ratio:
81.95
83.57
02/23/2019
1.62
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: