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

Category: Emerging 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 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.

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

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)

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.