Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Major
Rating & Risk: Login to view
Pan American Silver Corp.
www: www.panamericansilver.com     email: info@panamericansilver.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NASDAQ:PAAS USD
TSE:PAAS CAD

Description

Pan American Silver Corp. are a silver focused 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 1250Moz. of silver in the reserves and resources category of which 1000Moz. are in the measured and indicated category. They have a market capitalisation of ~$2160.62M which is a fall of roughly 23% over the last five months. As of 07/08/2018 they have no debt and ~$224M cash. They have 153M shares outstanding and trade on the NASDAQ Stock Exchange and the Toronto Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 07/08/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $2,793.56M $2,160.62M 07/08/2018 $-632.94M
Total Assets: $2,000.00M $2,000.00M 07/08/2018 $0.00M
Total Liabilities: $432.00M $432.00M 07/08/2018 $0.00M
Current Assets: $600.00M $600.00M 07/08/2018 $0.00M
Current Liabilities: $153.00M $153.00M 07/08/2018 $0.00M
Total Debt: $0.00M $0.00M 07/08/2018 $0.00M
Cash: $224.00M $224.00M 07/08/2018 $0.00M
Enterprise Value: $2,569.56M $1,936.62M 05/15/2031 $-632.94M
Cash Flow: $105.18M $79.45M never $-25.73M
Cash Flow Multiple: 26.56 27.19 never 0.63
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 07/08/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 07/08/2018 0.00%
Misc 07/08/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 153,000,000 153,000,000 07/08/2018 0
Shares (FD): 154,000,000 154,000,000 07/08/2018 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 07/08/2018 n/a
Production (Gold Eq Oz.): (guess) 
319,051
(guess) 
293,595
07/08/2018 -25,456
Production (Silver Eq Oz.): (guess) 
25,000,000
(guess) 
25,000,000
07/08/2018 0
Initial CapEx (Outstanding): n/a n/a 07/08/2018 n/a
Funding Option: n/a n/a 07/08/2018 n/a
Documentation: none PRODUCER 12/03/2018 n/a
Value Adjustment: none 15% never 15%

Resource Data

GOLD 07/08/2018
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 07/08/2018 0.00M
Measured & Indicated: n/a n/a 07/08/2018 0.00M
Inferred: n/a n/a 07/08/2018 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 07/08/2018 0.00M
Measured & Indicated: n/a n/a 07/08/2018 0.00M
Inferred: n/a n/a 07/08/2018 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 07/08/2018 $0.00
Extra Operating Cost: n/a n/a 07/08/2018 $0.00
Average Grade: n/a n/a 07/08/2018 n/a
Recovery Rate: n/a n/a 07/08/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 07/08/2018 0.00M
Annual Production: n/a n/a 07/08/2018 n/a
Cash Cost: n/a n/a 07/08/2018 n/a
Extra Operating Cost: n/a n/a 07/08/2018 n/a
SILVER 07/08/2018
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 07/08/2018 0.00M
Measured & Indicated: 1,000.00M 1,000.00M 07/08/2018 0.00M
Inferred: 250.00M 250.00M 07/08/2018 0.00M
Reserves & Resources: 1,250.00M 1,250.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 252.00M 252.00M 07/08/2018 0.00M
Measured & Indicated: 770.40M 770.40M 07/08/2018 0.00M
Inferred: 112.50M 112.50M 07/08/2018 0.00M
Reserves & Resources: 882.90M 882.90M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
25,000,000oz.
(guess) 
25,000,000oz.
07/08/2018 0oz.
Cash Cost: $4 $4 07/08/2018 $0.00
Extra Operating Cost: $6 $6 07/08/2018 $0.00
Average Grade: 90.00 g/t 90.00 g/t 07/08/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 12/03/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 1,000.00M 1,000.00M 07/08/2018 0.00M
Annual Production: 30,000,000oz. 30,000,000oz. 07/08/2018 0oz.
Cash Cost: $7 $7 07/08/2018 $0
Extra Operating Cost: $7 $7 07/08/2018 $0

Property

Last Analysis Data  (07/08/2018)
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
07/08/2018
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 -0.29M
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 -0.26M
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): $1,060.16M $920.98M n/a $-139.18M
Total Maximum Profit: $1,060.16M $920.98M n/a $-139.18M
Max Profit / Current MCap: 0.380 0.426 n/a 0.047
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $6.88 $5.98 n/a $-0.90
Total Max Profit Per Share: $6.88 $5.98 n/a $-0.90
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $868.63 $730.08 n/a $-138.56
FD Mkt. Cap / Silver Eq.: $11.09 $8.57 n/a $-2.51
FD Mkt. Cap / Per Metal
as % Spot Price:
69.24% 58.97% n/a -10.27%
Measured &
Indicated
07/08/2018
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 -1.02M
Total (Silver Eq. Oz.): 1,000.00M 1,000.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a -0.78M
Silver Eq. Oz.: 770.40M 770.40M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $3,241.07M $2,815.58M n/a $-425.49M
Total Maximum Profit: $3,241.07M $2,815.58M n/a $-425.49M
Max Profit / Current MCap: 1.160 1.303 n/a 0.143
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $21.05 $18.28 n/a $-2.76
Total Max Profit Per Share: $21.05 $18.28 n/a $-2.76
Total Free Profit Per Share: $2.91 $4.25 n/a $1.35
FD Mkt. Cap / Gold Eq.: $284.13 $238.81 n/a $-45.32
FD Mkt. Cap / Silver Eq.: $3.63 $2.80 n/a $-0.82
FD Mkt. Cap / Per Metal
as % Spot Price:
22.65% 19.29% n/a -3.36%

Reserves &
Resources
07/08/2018
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 -1.27M
Total (Silver Eq. Oz.): 1,250.00M 1,250.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a -0.90M
Silver Eq. Oz.: 882.90M 882.90M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $3,714.36M $3,226.73M n/a $-487.63M
Total Maximum Profit: $3,714.36M $3,226.73M n/a $-487.63M
Max Profit / Current MCap: 1.330 1.493 n/a 0.164
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $24.12 $20.95 n/a $-3.17
Total Max Profit Per Share: $24.12 $20.95 n/a $-3.17
Total Free Profit Per Share: $5.98 $6.92 n/a $0.94
FD Mkt. Cap / Gold Eq.: $247.93 $208.38 n/a $-39.55
FD Mkt. Cap / Silver Eq.: $3.16 $2.45 n/a $-0.72
FD Mkt. Cap / Per Metal
as % Spot Price:
19.76% 16.83% n/a -2.93%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.