Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
NYSE:PAAS
USD
TSE:PAAS
CAD
Description
Pan American Silver Corp are a gold and silver focused 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 930koz. of gold and 22.0Moz. of silver per year. They have approximately 26Moz. of gold and 1400Moz. of silver in the reserves and resources category of which 17Moz. of gold and 950Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$5323.89M which is a fall of roughly 10% over the last four months. As of 05/23/2023 they have ~$783M debt and ~$513M cash. They have 364M shares outstanding and trade on the New York Stock Exchange and the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
05/23/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$5,916.68M
$5,323.89M
05/23/2023
$-592.79M
Total Assets:
$3,500.00M
$3,500.00M
05/23/2023
$0.00M
Total Liabilities:
$1,400.00M
$1,400.00M
05/23/2023
$0.00M
Current Assets:
$1,044.00M
$1,044.00M
05/23/2023
$0.00M
Current Liabilities:
$272.00M
$272.00M
05/23/2023
$0.00M
Total Debt:
$783.00M
$783.00M
05/23/2023
$0.00M
Cash:
$513.00M
$513.00M
05/23/2023
$0.00M
Enterprise Value:
$6,186.68M
$5,593.89M
04/06/2147
$-592.79M
Cash Flow:
$491.87M
$391.83M
never
$-100.04M
Cash Flow Multiple:
12.03
13.59
never
1.56
Net Debt to Cash Flow Ratio:
0.55
0.69
never
0.14
Finance within 1 year:
05/23/2023
n/a
Misc
05/23/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
364,000,000
364,000,000
05/23/2023
0
Shares (FD):
374,000,000
374,000,000
05/23/2023
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
05/23/2023
n/a
Production (Gold Eq Oz.):
(guess) 1,191,111
(guess) 1,193,454
05/23/2023
2,343
Production (Silver Eq Oz.) :
(guess) 100,357,362
(guess) 99,660,558
05/23/2023
-696,805
Initial CapEx (Outstanding):
n/a
n/a
05/23/2023
n/a
Funding Option:
n/a
n/a
05/23/2023
n/a
Documentation:
none
PRODUCER
08/24/2023
n/a
Future MCap Modifier:
0.3Producer: Elite Quality
0.3Producer: Elite Quality
04/24/2023
0
Cash Flow Multiplier:
15
15
04/16/2023
0.00
Resource Data
GOLD
05/23/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
3.60M
13.00M
08/24/2023
9.40M
Measured & Indicated:
8.00M
17.00M
08/24/2023
9.00M
Inferred:
3.00M
9.00M
08/24/2023
6.00M
Reserves & Resources:
11.00M
26.00M
never
15.00M
P L A U S I B L E
Proven & Probable:
2.70M
9.75M
08/24/2023
7.05M
Measured & Indicated:
5.34M
12.15M
08/24/2023
6.81M
Inferred:
1.13M
3.38M
08/24/2023
2.25M
Reserves & Resources:
6.47M
15.53M
never
9.06M
C U R R E N T
Annual Production:
(guess) 930,000oz.
(CG) 930,000oz.
05/23/2023
0oz.
Cash Cost:
$1,000
$1,000
05/23/2023
$0.00
Extra Operating Cost:
$550
$550
05/23/2023
$0.00
Average Grade:
0.60 g/t
0.60 g/t
05/23/2023
n/a
Recovery Rate:
(CG) 75.00%
(CG) 75.00%
08/24/2023
0.00%
F U T U R E
Proven & Probable:
9.00M
15.00M
08/24/2023
6.00M
Annual Production:
900,000oz.
950,000oz.
08/24/2023
50,000oz.
Cash Cost:
$1,200
$1,200
05/23/2023
$0
Extra Operating Cost:
$550
$550
05/23/2023
$0
SILVER
05/23/2023 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
550.00M
08/24/2023
50.00M
Measured & Indicated:
900.00M
950.00M
08/24/2023
50.00M
Inferred:
350.00M
450.00M
08/24/2023
100.00M
Reserves & Resources:
1,250.00M
1,400.00M
never
150.00M
P L A U S I B L E
Proven & Probable:
450.00M
495.00M
08/24/2023
45.00M
Measured & Indicated:
738.00M
783.00M
08/24/2023
45.00M
Inferred:
157.50M
202.50M
08/24/2023
45.00M
Reserves & Resources:
895.50M
985.50M
never
90.00M
C U R R E N T
Annual Production:
(guess) 22,000,000oz.
(guess) 22,000,000oz.
05/23/2023
0oz.
Cash Cost:
$11.00
$11.00
05/23/2023
$0.00
Extra Operating Cost:
$8.00
$8.00
05/23/2023
$0.00
Average Grade:
180.00 g/t
180.00 g/t
05/23/2023
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
08/24/2023
0.00%
F U T U R E
Proven & Probable:
750.00M
750.00M
05/23/2023
0.00M
Annual Production:
25,000,000oz.
25,000,000oz.
05/23/2023
0oz.
Cash Cost:
$15.00
$15.00
05/23/2023
$0.00
Extra Operating Cost:
$10.00
$10.00
05/23/2023
$0.00
Property
Last Analysis Data (05/23/2023)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Argentina
Manantial Espejo
100%
n/a
n/a
n/a
Exploration
Argentina
Calcatreu
100%
n/a
n/a
n/a
Exploration
Argentina
Navidad
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)
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
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.
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
Development
Mexico
La Bolsa
100%
n/a
n/a
n/a
Exploration
Durango , Mexico
La Preciosa
45%
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
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
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
Exploration
Argentina
Calcatreu
100%
n/a
n/a
n/a
Exploration
Argentina
Navidad
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)
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
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.
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
Development
Mexico
La Bolsa
100%
n/a
n/a
n/a
Exploration
Durango , Mexico
La Preciosa
45%
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
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
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
05/23/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
37.76%
66.37%
n/a
28.61%
Percentage Silver:
62.24%
33.63%
n/a
-28.61%
Total (Gold Eq. Oz.):
9.53M
19.59M
n/a
10.05M
Total (Silver Eq. Oz.):
803.32M
1,635.58M
n/a
832.26M
P L A U S I B L E
Gold Eq. Oz.:
8.04M
15.68M
n/a
7.64M
Silver Eq. Oz.:
677.49M
1,309.18M
n/a
631.69M
Maximum Profit (Gold):
$1,145.07M
$3,279.90M
n/a
$2,134.83M
Maximum Profit (Silver):
$1,993.50M
$1,777.05M
n/a
$-216.45M
Total Maximum Profit:
$3,138.57M
$5,056.95M
n/a
$1,918.38M
Max Profit / Current MCap:
0.530
0.950
n/a
0.419
Max Profit Per Share (Gold):
$3.06
$8.77
n/a
$5.71
Max Profit Per Share (Silver):
$5.33
$4.75
n/a
$-0.58
Total Max Profit Per Share:
$8.39
$13.52
n/a
$5.13
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$735.82
$339.58
n/a
$-396.24
FD MCap / Silver Eq.:
$8.73
$4.07
n/a
$-4.67
FD MCap / Per Metal as % Spot Price:
37.27%
18.00%
n/a
-19.27%
Measured & Indicated
05/23/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
42.82%
59.91%
n/a
17.09%
Percentage Silver:
57.18%
40.09%
n/a
-17.09%
Total (Gold Eq. Oz.):
18.68M
28.38M
n/a
9.69M
Total (Silver Eq. Oz.):
1,574.04M
2,369.60M
n/a
795.56M
P L A U S I B L E
Gold Eq. Oz.:
14.10M
21.53M
n/a
7.43M
Silver Eq. Oz.:
1,187.92M
1,797.60M
n/a
609.67M
Maximum Profit (Gold):
$2,264.69M
$4,087.26M
n/a
$1,822.57M
Maximum Profit (Silver):
$3,269.34M
$2,810.97M
n/a
$-458.37M
Total Maximum Profit:
$5,534.03M
$6,898.23M
n/a
$1,364.20M
Max Profit / Current MCap:
0.935
1.296
n/a
0.360
Max Profit Per Share (Gold):
$6.06
$10.93
n/a
$4.87
Max Profit Per Share (Silver):
$8.74
$7.52
n/a
$-1.23
Total Max Profit Per Share:
$14.80
$18.44
n/a
$3.65
Total Free Profit Per Share:
$0.00
$4.21
n/a
$4.21
FD MCap / Gold Eq.:
$419.65
$247.32
n/a
$-172.33
FD MCap / Silver Eq.:
$4.98
$2.96
n/a
$-2.02
FD MCap / Per Metal as % Spot Price:
21.26%
13.11%
n/a
-8.15%
Reserves & Resources
05/23/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
42.58%
60.80%
n/a
18.22%
Percentage Silver:
57.42%
39.20%
n/a
-18.22%
Total (Gold Eq. Oz.):
25.84M
42.77M
n/a
16.93M
Total (Silver Eq. Oz.):
2,176.81M
3,571.16M
n/a
1,394.35M
P L A U S I B L E
Gold Eq. Oz.:
17.09M
27.33M
n/a
10.23M
Silver Eq. Oz.:
1,440.21M
2,281.93M
n/a
841.72M
Maximum Profit (Gold):
$2,741.81M
$5,222.61M
n/a
$2,480.80M
Maximum Profit (Silver):
$3,967.07M
$3,537.95M
n/a
$-429.12M
Total Maximum Profit:
$6,708.87M
$8,760.56M
n/a
$2,051.68M
Max Profit / Current MCap:
1.134
1.646
n/a
0.512
Max Profit Per Share (Gold):
$7.33
$13.96
n/a
$6.63
Max Profit Per Share (Silver):
$10.61
$9.46
n/a
$-1.15
Total Max Profit Per Share:
$17.94
$23.42
n/a
$5.49
Total Free Profit Per Share:
$2.12
$9.19
n/a
$7.07
FD MCap / Gold Eq.:
$346.14
$194.82
n/a
$-151.31
FD MCap / Silver Eq.:
$4.11
$2.33
n/a
$-1.78
FD MCap / Per Metal as % Spot Price:
17.53%
10.33%
n/a
-7.21%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
05/23/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Spot Gold:
$1,974.10
$1,886.40
09/27/2023
$-87.70
Spot Silver:
$23.43
$22.59
09/27/2023
$-0.84
Gold:Silver Ratio:
84.26
83.51
09/27/2023
-0.75
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
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%
Follow us on: