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 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 525koz. of gold and 18.0Moz. of silver per year. They have approximately 20Moz. of gold and 1100Moz. of silver in the reserves and resources category of which 10Moz. of gold and 800Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$4939.52M which is a fall of roughly 33% over the last twelve months. As of 06/04/2021 they have no debt and ~$326M cash. They have 210M shares outstanding and trade on the NASDAQ Stock Exchange and the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
06/04/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$7,334.37M
$4,939.52M
06/04/2021
$-2,394.85M
Total Assets:
$3,400.00M
$3,400.00M
06/04/2021
$0.00M
Total Liabilities:
$700.00M
$700.00M
06/04/2021
$0.00M
Current Assets:
$1,044.00M
$1,044.00M
06/04/2021
$0.00M
Current Liabilities:
$272.00M
$272.00M
06/04/2021
$0.00M
Total Debt:
$0.00M
$0.00M
06/04/2021
$0.00M
Cash:
$281.00M
$326.00M
05/11/2022
$45.00M
Enterprise Value:
$7,053.37M
$4,613.52M
03/13/2116
$-2,439.85M
Cash Flow:
$449.84M
$133.94M
never
$-315.90M
Cash Flow Multiple:
16.30
36.88
never
20.57
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
06/04/2021
n/a
Tax Rate:
(guess) 20.00%
(guess) 20.00%
05/11/2022
0.00%
Misc
06/04/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
210,280,000
210,280,000
06/04/2021
0
Shares (FD):
227,000,000
227,000,000
06/04/2021
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
06/04/2021
n/a
Production (Gold Eq Oz.):
(guess) 923,040
(guess) 738,039
05/11/2022
-185,002
Production (Silver Eq Oz.) :
(guess) 62,861,771
(guess) 62,358,133
05/11/2022
-503,638
Initial CapEx (Outstanding):
n/a
n/a
06/04/2021
n/a
Funding Option:
n/a
n/a
06/04/2021
n/a
Documentation:
none
PRODUCER
05/11/2022
n/a
Value Adjustment:
125%
90%
never
-35%
Resource Data
GOLD
06/04/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
5.00M
5.00M
06/04/2021
0.00M
Measured & Indicated:
10.00M
10.00M
06/04/2021
0.00M
Inferred:
10.00M
10.00M
06/04/2021
0.00M
Reserves & Resources:
20.00M
20.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
3.75M
3.75M
06/04/2021
0.00M
Measured & Indicated:
6.75M
6.75M
06/04/2021
0.00M
Inferred:
3.75M
3.75M
06/04/2021
0.00M
Reserves & Resources:
10.50M
10.50M
never
0.00M
C U R R E N T
Annual Production:
(guess) 600,000oz.
(CG) 525,000oz.
05/11/2022
-75,000oz.
Cash Cost:
$900
$1,100
05/11/2022
$200.00
Extra Operating Cost:
$450
$500
11/09/2021
$50.00
Average Grade:
0.60 g/t
0.60 g/t
06/04/2021
n/a
Recovery Rate:
(CG) 75.00%
(CG) 75.00%
05/11/2022
0.00%
F U T U R E
Proven & Probable:
10.00M
10.00M
06/04/2021
0.00M
Annual Production:
600,000oz.
600,000oz.
06/04/2021
0oz.
Cash Cost:
$900
$1,000
05/11/2022
$100
Extra Operating Cost:
$450
$500
05/11/2022
$50
SILVER
06/04/2021 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
06/04/2021
0.00M
Measured & Indicated:
800.00M
800.00M
06/04/2021
0.00M
Inferred:
300.00M
300.00M
06/04/2021
0.00M
Reserves & Resources:
1,100.00M
1,100.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
450.00M
450.00M
06/04/2021
0.00M
Measured & Indicated:
666.00M
666.00M
06/04/2021
0.00M
Inferred:
135.00M
135.00M
06/04/2021
0.00M
Reserves & Resources:
801.00M
801.00M
never
0.00M
C U R R E N T
Annual Production:
(guess) 22,000,000oz.
(guess) 18,000,000oz.
05/11/2022
-4,000,000oz.
Cash Cost:
$9.00
$11.00
05/11/2022
$2.00
Extra Operating Cost:
$8.00
$8.00
11/09/2021
$0.00
Average Grade:
180.00 g/t
180.00 g/t
06/04/2021
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
05/11/2022
0.00%
F U T U R E
Proven & Probable:
800.00M
800.00M
06/04/2021
0.00M
Annual Production:
45,000,000oz.
25,000,000oz.
05/11/2022
-20,000,000oz.
Cash Cost:
$10.00
$12.00
11/09/2021
$2.00
Extra Operating Cost:
$8.00
$8.00
06/04/2021
$0.00
Property
Last Analysis Data (06/04/2021)
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
06/04/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
40.51%
45.80%
n/a
5.29%
Percentage Silver:
59.49%
54.20%
n/a
-5.29%
Total (Gold Eq. Oz.):
12.34M
10.92M
n/a
-1.42M
Total (Silver Eq. Oz.):
840.51M
922.46M
n/a
81.94M
P L A U S I B L E
Gold Eq. Oz.:
10.36M
9.08M
n/a
-1.28M
Silver Eq. Oz.:
705.39M
766.84M
n/a
61.46M
Maximum Profit (Gold):
$3,657.83M
$1,301.88M
n/a
$-2,355.95M
Maximum Profit (Silver):
$8,731.80M
$1,805.76M
n/a
$-6,926.04M
Total Maximum Profit:
$12,389.63M
$3,107.64M
n/a
$-9,281.99M
Max Profit / Current MCap:
1.689
0.629
n/a
-1.060
Max Profit Per Share (Gold):
$16.11
$5.74
n/a
$-10.38
Max Profit Per Share (Silver):
$38.47
$7.95
n/a
$-30.51
Total Max Profit Per Share:
$54.58
$13.69
n/a
$-40.89
Total Free Profit Per Share:
$22.27
$0.00
n/a
$-22.27
FD Mkt. Cap / Gold Eq.:
$708.11
$544.24
n/a
$-163.87
FD Mkt. Cap / Silver Eq.:
$10.40
$6.44
n/a
$-3.96
FD Mkt. Cap / Per Metal as % Spot Price:
37.43%
29.77%
n/a
-7.66%
Measured & Indicated
06/04/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
45.98%
51.37%
n/a
5.39%
Percentage Silver:
54.02%
48.63%
n/a
-5.39%
Total (Gold Eq. Oz.):
21.75M
19.47M
n/a
-2.28M
Total (Silver Eq. Oz.):
1,481.03M
1,644.92M
n/a
163.89M
P L A U S I B L E
Gold Eq. Oz.:
16.53M
14.63M
n/a
-1.90M
Silver Eq. Oz.:
1,125.69M
1,236.32M
n/a
110.62M
Maximum Profit (Gold):
$6,584.09M
$2,343.38M
n/a
$-4,240.70M
Maximum Profit (Silver):
$12,923.06M
$2,672.52M
n/a
$-10,250.54M
Total Maximum Profit:
$19,507.15M
$5,015.91M
n/a
$-14,491.24M
Max Profit / Current MCap:
2.660
1.015
n/a
-1.644
Max Profit Per Share (Gold):
$29.00
$10.32
n/a
$-18.68
Max Profit Per Share (Silver):
$56.93
$11.77
n/a
$-45.16
Total Max Profit Per Share:
$85.93
$22.10
n/a
$-63.84
Total Free Profit Per Share:
$53.62
$0.34
n/a
$-53.29
FD Mkt. Cap / Gold Eq.:
$443.72
$337.57
n/a
$-106.15
FD Mkt. Cap / Silver Eq.:
$6.52
$4.00
n/a
$-2.52
FD Mkt. Cap / Per Metal as % Spot Price:
23.45%
18.46%
n/a
-4.99%
Reserves & Resources
06/04/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
55.32%
60.57%
n/a
5.25%
Percentage Silver:
44.68%
39.43%
n/a
-5.25%
Total (Gold Eq. Oz.):
36.15M
33.02M
n/a
-3.13M
Total (Silver Eq. Oz.):
2,462.06M
2,789.83M
n/a
327.77M
P L A U S I B L E
Gold Eq. Oz.:
22.26M
19.98M
n/a
-2.28M
Silver Eq. Oz.:
1,516.08M
1,688.16M
n/a
172.08M
Maximum Profit (Gold):
$10,241.91M
$3,645.26M
n/a
$-6,596.65M
Maximum Profit (Silver):
$15,542.60M
$3,214.25M
n/a
$-12,328.35M
Total Maximum Profit:
$25,784.51M
$6,859.52M
n/a
$-18,925.00M
Max Profit / Current MCap:
3.516
1.389
n/a
-2.127
Max Profit Per Share (Gold):
$45.12
$16.06
n/a
$-29.06
Max Profit Per Share (Silver):
$68.47
$14.16
n/a
$-54.31
Total Max Profit Per Share:
$113.59
$30.22
n/a
$-83.37
Total Free Profit Per Share:
$81.28
$8.46
n/a
$-72.82
FD Mkt. Cap / Gold Eq.:
$329.46
$247.22
n/a
$-82.24
FD Mkt. Cap / Silver Eq.:
$4.84
$2.93
n/a
$-1.91
FD Mkt. Cap / Per Metal as % Spot Price:
17.41%
13.52%
n/a
-3.89%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
06/04/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Spot Gold:
$1,891.90
$1,828.40
05/17/2022
$-63.50
Spot Silver:
$27.78
$21.64
05/17/2022
$-6.14
Gold:Silver Ratio:
68.10
84.49
05/17/2022
16.39
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: