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 gold and silver focused emerging major with eleven producing mines in Argentina, Bolivia, Canada, Mexico and Peru, three mines in development in Guatemala, Mexico and Peru and exploration properties. Currently they produce roughly 450koz. of gold and 25.0Moz. of silver per year. They have approximately 25Moz. of gold and 1350Moz. of silver in the reserves and resources category of which 15Moz. of gold and 1000Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$4370.87M which is a rise of roughly 79% over the last six months. As of 06/07/2019 they have ~$363M debt and ~$121M cash. They have 209M shares outstanding and trade on the NASDAQ Stock Exchange and the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
06/07/2019 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$2,445.49M
$4,370.87M
06/07/2019
$1,925.38M
Total Assets:
$3,400.00M
$3,400.00M
06/07/2019
$0.00M
Total Liabilities:
$1,008.00M
$1,008.00M
06/07/2019
$0.00M
Current Assets:
$1,044.00M
$1,044.00M
06/07/2019
$0.00M
Current Liabilities:
$272.00M
$272.00M
06/07/2019
$0.00M
Total Debt:
$363.00M
$363.00M
06/07/2019
$0.00M
Cash:
$121.00M
$121.00M
06/07/2019
$0.00M
Enterprise Value:
$2,687.49M
$4,612.87M
03/05/2116
$1,925.38M
Cash Flow:
$61.08M
$136.52M
never
$75.44M
Cash Flow Multiple:
40.04
32.02
never
-8.02
Net Debt to Cash Flow Ratio:
3.96
1.77
never
-2.19
Finance within 1 year:
06/07/2019
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
06/07/2019
0.00%
Misc
06/07/2019 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
209,000,000
209,000,000
06/07/2019
0
Shares (FD):
211,000,000
211,000,000
06/07/2019
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
06/07/2019
n/a
Production (Gold Eq Oz.):
(guess) 729,291
(guess) 735,860
06/07/2019
6,569
Production (Silver Eq Oz.) :
(guess) 65,280,561
(guess) 64,354,982
06/07/2019
-925,579
Initial CapEx (Outstanding):
n/a
n/a
06/07/2019
n/a
Funding Option:
n/a
n/a
06/07/2019
n/a
Documentation:
none
PRODUCER
06/07/2019
n/a
Value Adjustment:
25%
25%
never
0%
Resource Data
GOLD
06/07/2019 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
3.50M
3.50M
06/07/2019
0.00M
Measured & Indicated:
15.00M
15.00M
06/07/2019
0.00M
Inferred:
10.00M
10.00M
06/07/2019
0.00M
Reserves & Resources:
25.00M
25.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
2.63M
2.63M
06/07/2019
0.00M
Measured & Indicated:
9.53M
9.53M
06/07/2019
0.00M
Inferred:
3.75M
3.75M
06/07/2019
0.00M
Reserves & Resources:
13.28M
13.28M
never
0.00M
C U R R E N T
Annual Production:
(guess) 450,000oz.
(CG) 450,000oz.
06/07/2019
0oz.
Cash Cost:
$800
$800
06/07/2019
$0.00
Extra Operating Cost:
$400
$400
06/07/2019
$0.00
Average Grade:
0.60 g/t
0.60 g/t
06/07/2019
n/a
Recovery Rate:
(CG) 75.00%
(CG) 75.00%
06/07/2019
0.00%
F U T U R E
Proven & Probable:
7.00M
7.00M
06/07/2019
0.00M
Annual Production:
450,000oz.
450,000oz.
06/07/2019
0oz.
Cash Cost:
$800
$800
06/07/2019
$0
Extra Operating Cost:
$400
$400
06/07/2019
$0
SILVER
06/07/2019 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
500.00M
500.00M
06/07/2019
0.00M
Measured & Indicated:
1,000.00M
1,000.00M
06/07/2019
0.00M
Inferred:
350.00M
350.00M
06/07/2019
0.00M
Reserves & Resources:
1,350.00M
1,350.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
450.00M
450.00M
06/07/2019
0.00M
Measured & Indicated:
810.00M
810.00M
06/07/2019
0.00M
Inferred:
157.50M
157.50M
06/07/2019
0.00M
Reserves & Resources:
967.50M
967.50M
never
0.00M
C U R R E N T
Annual Production:
(guess) 25,000,000oz.
(guess) 25,000,000oz.
06/07/2019
0oz.
Cash Cost:
$7
$7
06/07/2019
$0.00
Extra Operating Cost:
$7
$7
06/07/2019
$0.00
Average Grade:
90.00 g/t
90.00 g/t
06/07/2019
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
06/07/2019
0.00%
F U T U R E
Proven & Probable:
750.00M
750.00M
06/07/2019
0.00M
Annual Production:
45,000,000oz.
45,000,000oz.
06/07/2019
0oz.
Cash Cost:
$9
$9
06/07/2019
$0
Extra Operating Cost:
$7
$7
06/07/2019
$0
Property
Last Analysis Data (06/07/2019)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Argentina
Manantial Espejo
100%
n/a
n/a
n/a
Production
Bolivia
San Vicente
95%
n/a
n/a
n/a
Production
Canada
Bell Creek Complex
100%
n/a
Underground
show
2 million oz underground mine 4.5 gpt
Production
Ontario , Canada
Timmins West
100%
n/a
Underground
show
2.7 million oz underground mine (5 gpt)
Production
Mexico
Alamo Dorado
100%
n/a
n/a
n/a
Production
Mexico
Dolores
100%
n/a
n/a
n/a
Production
Mexico
La Colorada
100%
n/a
n/a
n/a
Production
Unish , Peru
Huaron
100%
n/a
n/a
n/a
Production
Huamachuco , Peru
La Arena
100%
27,000
Open Pit
show
Currently mining oxide gold at 200,000 oz per year until 2017.
Then they will mine mostly copper, with only 40,000 oz gold annually. But it is a large property with gold oxide exploration potential.
Production
Morococha, Junin , Peru
Morococha
92%
n/a
n/a
n/a
Production
Trujillo , Peru
Quiruvilca
100%
n/a
n/a
n/a
Development
San Rafael Las Flores , Guatemala
Escobal
100%
200,000
Underground
show
Huge 20 million oz per year silver mine. Low cash costs from gold, lead, and zinc offsets.
Development
Mexico
La Bolsa
100%
n/a
n/a
n/a
Development
Peru
Shahuindo
100%
n/a
Open Pit
show
Expected production of 90,000 gold equivalent oz (including silver) in 2014. Double production in 2016.
Exploration
Argentina
Calcatreu
100%
n/a
n/a
n/a
Exploration
Argentina
Navidad
100%
n/a
n/a
n/a
Exploration
Timmins, Ontario , Canada
144
100%
n/a
n/a
n/a
Exploration
Ontario , Canada
Croxall
100%
1,000
n/a
n/a
Exploration
Val D'or , Canada
East Sullivan
100%
n/a
n/a
show
Early exploration
Exploration
Ontario , Canada
Fenn-Gib
100%
n/a
Open Pit
show
2 million oz open pit project (1 gpt)
Exploration
Timmins, Ontario , Canada
Gold River Trend
255%
n/a
n/a
n/a
Exploration
Ontario , Canada
Golden Lake
100%
250
Open Pit
show
Near Juby Main deposit.
Exploration
Ontario , Canada
Gowganda
100%
200
Open Pit
show
O'Brien past producing mine (40 million oz produced). 3 million oz deposit at 50 gpt.
Exploration
Ontario , Canada
Juby
100%
2,000
Open Pit
show
4 million oz open pit at 1 gpt.
Exploration
Ontario , Canada
Juby Main
100%
275
Open Pit
show
Main deposit is 1.5 million oz (1 gpt).
Exploration
Latchford, Ontario , Canada
Latchford
100%
n/a
n/a
n/a
Exploration
Canada
Marlhill
100%
n/a
n/a
n/a
Exploration
Kenora, Ontario , Canada
Uranium Project
100%
n/a
n/a
n/a
Exploration
Canada
Vogel
100%
n/a
n/a
n/a
Exploration
Ontario , Canada
Webequie
100%
n/a
n/a
n/a
Exploration
Timmins Ontario , Canada
Whitney
60%
800
Open Pit
show
Whitney JV with Goldcorp. PEA due.
1 million oz deposit.
Exploration
Latchford, Ontario , Canada
Wilson Lake
100%
n/a
n/a
n/a
Exploration
Durango , Mexico
La Preciosa
45%
n/a
n/a
n/a
Exploration
Peru , Peru
La Arena
100% (guess)
n/a
Open Pit
show
3.5 million oz open pit
200,000 oz per year.
Exploration
Peru
Pico Machay
100%
n/a
n/a
n/a
Exploration
USA
Hog Heaven
100%
n/a
n/a
n/a
Exploration
USA
Waterloo
100%
n/a
n/a
n/a
Total Land Package Size (ha):
231,525
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Argentina
Manantial Espejo
100%
n/a
n/a
n/a
Production
Bolivia
San Vicente
95%
n/a
n/a
n/a
Production
Canada
Bell Creek Complex
100%
n/a
Underground
show
2 million oz underground mine 4.5 gpt
Production
Ontario , Canada
Timmins West
100%
n/a
Underground
show
2.7 million oz underground mine (5 gpt)
Production
Mexico
Alamo Dorado
100%
n/a
n/a
n/a
Production
Mexico
Dolores
100%
n/a
n/a
n/a
Production
Mexico
La Colorada
100%
n/a
n/a
n/a
Production
Unish , Peru
Huaron
100%
n/a
n/a
n/a
Production
Huamachuco , Peru
La Arena
100%
27,000
Open Pit
show
Currently mining oxide gold at 200,000 oz per year until 2017.
Then they will mine mostly copper, with only 40,000 oz gold annually. But it is a large property with gold oxide exploration potential.
Production
Morococha, Junin , Peru
Morococha
92%
n/a
n/a
n/a
Production
Trujillo , Peru
Quiruvilca
100%
n/a
n/a
n/a
Development
San Rafael Las Flores , Guatemala
Escobal
100%
200,000
Underground
show
Huge 20 million oz per year silver mine. Low cash costs from gold, lead, and zinc offsets.
Development
Mexico
La Bolsa
100%
n/a
n/a
n/a
Development
Peru
Shahuindo
100%
n/a
Open Pit
show
Expected production of 90,000 gold equivalent oz (including silver) in 2014. Double production in 2016.
Exploration
Argentina
Calcatreu
100%
n/a
n/a
n/a
Exploration
Argentina
Navidad
100%
n/a
n/a
n/a
Exploration
Timmins, Ontario , Canada
144
100%
n/a
n/a
n/a
Exploration
Ontario , Canada
Croxall
100%
1,000
n/a
n/a
Exploration
Val D'or , Canada
East Sullivan
100%
n/a
n/a
show
Early exploration
Exploration
Ontario , Canada
Fenn-Gib
100%
n/a
Open Pit
show
2 million oz open pit project (1 gpt)
Exploration
Timmins, Ontario , Canada
Gold River Trend
255%
n/a
n/a
n/a
Exploration
Ontario , Canada
Golden Lake
100%
250
Open Pit
show
Near Juby Main deposit.
Exploration
Ontario , Canada
Gowganda
100%
200
Open Pit
show
O'Brien past producing mine (40 million oz produced). 3 million oz deposit at 50 gpt.
Exploration
Ontario , Canada
Juby
100%
2,000
Open Pit
show
4 million oz open pit at 1 gpt.
Exploration
Ontario , Canada
Juby Main
100%
275
Open Pit
show
Main deposit is 1.5 million oz (1 gpt).
Exploration
Latchford, Ontario , Canada
Latchford
100%
n/a
n/a
n/a
Exploration
Canada
Marlhill
100%
n/a
n/a
n/a
Exploration
Kenora, Ontario , Canada
Uranium Project
100%
n/a
n/a
n/a
Exploration
Canada
Vogel
100%
n/a
n/a
n/a
Exploration
Ontario , Canada
Webequie
100%
n/a
n/a
n/a
Exploration
Timmins Ontario , Canada
Whitney
60%
800
Open Pit
show
Whitney JV with Goldcorp. PEA due.
1 million oz deposit.
Exploration
Latchford, Ontario , Canada
Wilson Lake
100%
n/a
n/a
n/a
Exploration
Durango , Mexico
La Preciosa
45%
n/a
n/a
n/a
Exploration
Peru , Peru
La Arena
100% (guess)
n/a
Open Pit
show
3.5 million oz open pit
200,000 oz per year.
Exploration
Peru
Pico Machay
100%
n/a
n/a
n/a
Exploration
USA
Hog Heaven
100%
n/a
n/a
n/a
Exploration
USA
Waterloo
100%
n/a
n/a
n/a
Total Land Package Size (ha):
231,525
Profitability (by resource)
Proven & Probable
06/07/2019 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
38.52%
37.97%
n/a
-0.55%
Percentage Silver:
61.48%
62.03%
n/a
0.55%
Total (Gold Eq. Oz.):
9.09M
9.22M
n/a
0.13M
Total (Silver Eq. Oz.):
813.29M
806.09M
n/a
-7.20M
P L A U S I B L E
Gold Eq. Oz.:
7.65M
7.77M
n/a
0.12M
Silver Eq. Oz.:
684.97M
679.57M
n/a
-5.40M
Maximum Profit (Gold):
$321.56M
$630.49M
n/a
$308.93M
Maximum Profit (Silver):
$381.94M
$1,126.13M
n/a
$744.19M
Total Maximum Profit:
$703.50M
$1,756.62M
n/a
$1,053.12M
Max Profit / Current MCap:
0.288
0.402
n/a
0.114
Max Profit Per Share (Gold):
$1.52
$2.99
n/a
$1.46
Max Profit Per Share (Silver):
$1.81
$5.34
n/a
$3.53
Total Max Profit Per Share:
$3.33
$8.33
n/a
$4.99
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$319.58
$562.50
n/a
$242.92
FD Mkt. Cap / Silver Eq.:
$3.57
$6.43
n/a
$2.86
FD Mkt. Cap / Per Metal as % Spot Price:
23.85%
38.15%
n/a
14.30%
Measured & Indicated
06/07/2019 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
57.31%
56.74%
n/a
-0.57%
Percentage Silver:
42.69%
43.26%
n/a
0.57%
Total (Gold Eq. Oz.):
26.17M
26.43M
n/a
0.26M
Total (Silver Eq. Oz.):
2,342.69M
2,311.83M
n/a
-30.85M
P L A U S I B L E
Gold Eq. Oz.:
18.57M
18.79M
n/a
0.21M
Silver Eq. Oz.:
1,662.61M
1,643.01M
n/a
-19.59M
Maximum Profit (Gold):
$1,166.81M
$2,287.79M
n/a
$1,120.97M
Maximum Profit (Silver):
$687.49M
$2,027.03M
n/a
$1,339.54M
Total Maximum Profit:
$1,854.30M
$4,314.81M
n/a
$2,460.51M
Max Profit / Current MCap:
0.758
0.987
n/a
0.229
Max Profit Per Share (Gold):
$5.53
$10.84
n/a
$5.31
Max Profit Per Share (Silver):
$3.26
$9.61
n/a
$6.35
Total Max Profit Per Share:
$8.79
$20.45
n/a
$11.66
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$131.66
$232.66
n/a
$100.99
FD Mkt. Cap / Silver Eq.:
$1.47
$2.66
n/a
$1.19
FD Mkt. Cap / Per Metal as % Spot Price:
9.83%
15.78%
n/a
5.95%
Reserves & Resources
06/07/2019 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
62.37%
61.83%
n/a
-0.54%
Percentage Silver:
37.63%
38.17%
n/a
0.54%
Total (Gold Eq. Oz.):
40.08M
40.44M
n/a
0.35M
Total (Silver Eq. Oz.):
3,587.81M
3,536.39M
n/a
-51.42M
P L A U S I B L E
Gold Eq. Oz.:
24.08M
24.34M
n/a
0.25M
Silver Eq. Oz.:
2,155.78M
2,128.47M
n/a
-27.30M
Maximum Profit (Gold):
$1,626.19M
$3,188.49M
n/a
$1,562.30M
Maximum Profit (Silver):
$821.17M
$2,421.17M
n/a
$1,600.00M
Total Maximum Profit:
$2,447.35M
$5,609.66M
n/a
$3,162.30M
Max Profit / Current MCap:
1.001
1.283
n/a
0.283
Max Profit Per Share (Gold):
$7.71
$15.11
n/a
$7.40
Max Profit Per Share (Silver):
$3.89
$11.47
n/a
$7.58
Total Max Profit Per Share:
$11.60
$26.59
n/a
$14.99
Total Free Profit Per Share:
$0.01
$5.87
n/a
$5.86
FD Mkt. Cap / Gold Eq.:
$101.54
$179.59
n/a
$78.05
FD Mkt. Cap / Silver Eq.:
$1.13
$2.05
n/a
$0.92
FD Mkt. Cap / Per Metal as % Spot Price:
7.58%
12.18%
n/a
4.60%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
06/07/2019 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Spot Gold:
$1,340.00
$1,474.50
12/11/2019
$134.50
Spot Silver:
$14.97
$16.86
12/11/2019
$1.89
Gold:Silver Ratio:
89.51
87.46
12/11/2019
-2.06
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: