Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Pan American Silver Corp

www: www.panamericansilver.com   email: info@panamericansilver.com
Category: Major
Rating & Risk: Login to view
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 880koz. of gold and 23.0Moz. 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 ~$4805.9M which is a fall of roughly 19% over the last nine 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.

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

General Details

Financial 05/23/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $5,916.68M $4,805.90M 05/23/2023 $-1,110.78M
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 $5,075.90M 11/06/2130 $-1,110.78M
Cash Flow: $491.87M $271.73M never $-220.14M
Cash Flow Multiple: 12.03 17.69 never 5.66
Net Debt to
Cash Flow Ratio:
0.55 0.99 never 0.44
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) 
1,138,934
02/22/2024 -52,178
Production (Silver Eq Oz.): (guess) 
100,357,362
(guess) 
101,166,739
02/22/2024 809,377
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 02/22/2024 n/a
Future MCap Modifier: 0.3
Producer: Elite Quality
0.3
Producer: 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) 
880,000oz.
02/22/2024 -50,000oz.
Cash Cost: $1,000 $1,150 02/22/2024 $150.00
Extra Operating Cost: $550 $600 01/17/2024 $50.00
Average Grade: 0.60 g/t 0.60 g/t 05/23/2023 n/a
Recovery Rate: (CG)  75.00% (CG)  75.00% 02/22/2024 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) 
23,000,000oz.
02/22/2024 1,000,000oz.
Cash Cost: $11.00 $13.00 02/22/2024 $2.00
Extra Operating Cost: $8.00 $9.00 01/17/2024 $1.00
Average Grade: 180.00 g/t 180.00 g/t 05/23/2023 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 02/22/2024 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 Name Owned Au Ag Cu Notes
Prod Manantial Espejo 100% n/a
Exp Calcatreu 100% n/a
Exp Navidad 100% n/a
Prod San Vicente 95% n/a
Prod Bell Creek Complex 100% show
2 million oz underground mine 4.5 gpt
Prod Timmins West 100% show
2.7 million oz underground mine (5 gpt)
Exp 144 100% n/a
Exp Croxall 100% n/a
Exp East Sullivan 100% show
Early exploration
Exp Fenn-Gib 100% show
2 million oz open pit project (1 gpt)
Exp Gold River Trend 255% n/a
Exp Golden Lake 100% show
Near Juby Main deposit.
Exp Gowganda 100% show
O'Brien past producing mine (40 million oz produced). 3 million oz deposit at 50 gpt.
Exp Juby 100% show
4 million oz open pit at 1 gpt.
Exp Juby Main 100% show
Main deposit is 1.5 million oz (1 gpt).
Exp Latchford 100% n/a
Exp Marlhill 100% n/a
Exp Uranium Project 100% n/a
Exp Vogel 100% n/a
Exp Webequie 100% n/a
Exp Whitney 60% show
Whitney JV with Goldcorp. PEA due.

1 million oz deposit.
Exp Wilson Lake 100% n/a
Dev Escobal 100% show
Huge 20 million oz per year silver mine. Low cash costs from gold, lead, and zinc offsets.
Prod Alamo Dorado 100% n/a
Prod Dolores 100% n/a
Prod La Colorada 100% n/a
Dev La Bolsa 100% n/a
Exp La Preciosa 45% n/a
Prod Huaron 100% n/a
Prod La Arena 100% 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.
Prod Morococha 92% n/a
Prod Quiruvilca 100% n/a
Dev Shahuindo 100% show
Expected production of 90,000 gold equivalent oz (including silver) in 2014. Double production in 2016.
Exp La Arena 100% show
3.5 million oz open pit

200,000 oz per year.
Exp Pico Machay 100% n/a
Exp Hog Heaven 100% n/a
Exp Waterloo 100% n/a
Total Land Package Size (ha): 231,525  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Manantial Espejo 100% n/a
Exp Calcatreu 100% n/a
Exp Navidad 100% n/a
Prod San Vicente 95% n/a
Prod Bell Creek Complex 100% show
2 million oz underground mine 4.5 gpt
Prod Timmins West 100% show
2.7 million oz underground mine (5 gpt)
Exp 144 100% n/a
Exp Croxall 100% n/a
Exp East Sullivan 100% show
Early exploration
Exp Fenn-Gib 100% show
2 million oz open pit project (1 gpt)
Exp Gold River Trend 255% n/a
Exp Golden Lake 100% show
Near Juby Main deposit.
Exp Gowganda 100% show
O'Brien past producing mine (40 million oz produced). 3 million oz deposit at 50 gpt.
Exp Juby 100% show
4 million oz open pit at 1 gpt.
Exp Juby Main 100% show
Main deposit is 1.5 million oz (1 gpt).
Exp Latchford 100% n/a
Exp Marlhill 100% n/a
Exp Uranium Project 100% n/a
Exp Vogel 100% n/a
Exp Webequie 100% n/a
Exp Whitney 60% show
Whitney JV with Goldcorp. PEA due.

1 million oz deposit.
Exp Wilson Lake 100% n/a
Dev Escobal 100% show
Huge 20 million oz per year silver mine. Low cash costs from gold, lead, and zinc offsets.
Prod Alamo Dorado 100% n/a
Prod Dolores 100% n/a
Prod La Colorada 100% n/a
Dev La Bolsa 100% n/a
Exp La Preciosa 45% n/a
Prod Huaron 100% n/a
Prod La Arena 100% 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.
Prod Morococha 92% n/a
Prod Quiruvilca 100% n/a
Dev Shahuindo 100% show
Expected production of 90,000 gold equivalent oz (including silver) in 2014. Double production in 2016.
Exp La Arena 100% show
3.5 million oz open pit

200,000 oz per year.
Exp Pico Machay 100% n/a
Exp Hog Heaven 100% n/a
Exp Waterloo 100% 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% 67.74% n/a 29.98%
Percentage Silver: 62.24% 32.26% n/a -29.98%
Total (Gold Eq. Oz.): 9.53M 19.19M n/a 9.66M
Total (Silver Eq. Oz.): 803.32M 1,704.74M n/a 901.42M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 8.04M 15.32M n/a 7.28M
Silver Eq. Oz.: 677.49M 1,361.05M n/a 683.56M
Maximum Profit (Gold): $1,145.07M $2,778.75M n/a $1,633.68M
Maximum Profit (Silver): $1,993.50M $450.45M n/a $-1,543.05M
Total Maximum Profit: $3,138.57M $3,229.20M n/a $90.63M
Max Profit / Current MCap: 0.530 0.672 n/a 0.141
Max Profit Per Share (Gold): $3.06 $7.43 n/a $4.37
Max Profit Per Share (Silver): $5.33 $1.20 n/a $-4.13
Total Max Profit Per Share: $8.39 $8.63 n/a $0.24
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $735.82 $313.65 n/a $-422.18
FD MCap / Silver Eq.: $8.73 $3.53 n/a $-5.20
FD MCap / Per Metal
as % Spot Price:
37.27% 15.41% n/a -21.86%
Measured &
Indicated
05/23/2023
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 42.82% 61.38% n/a 18.56%
Percentage Silver: 57.18% 38.62% n/a -18.56%
Total (Gold Eq. Oz.): 18.68M 27.70M n/a 9.01M
Total (Silver Eq. Oz.): 1,574.04M 2,460.04M n/a 886.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 14.10M 20.97M n/a 6.87M
Silver Eq. Oz.: 1,187.92M 1,862.23M n/a 674.31M
Maximum Profit (Gold): $2,264.69M $3,462.75M n/a $1,198.06M
Maximum Profit (Silver): $3,269.34M $712.53M n/a $-2,556.81M
Total Maximum Profit: $5,534.03M $4,175.28M n/a $-1,358.75M
Max Profit / Current MCap: 0.935 0.869 n/a -0.067
Max Profit Per Share (Gold): $6.06 $9.26 n/a $3.20
Max Profit Per Share (Silver): $8.74 $1.91 n/a $-6.84
Total Max Profit Per Share: $14.80 $11.16 n/a $-3.63
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $419.65 $229.23 n/a $-190.42
FD MCap / Silver Eq.: $4.98 $2.58 n/a $-2.40
FD MCap / Per Metal
as % Spot Price:
21.26% 11.26% n/a -9.99%

Reserves &
Resources
05/23/2023
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 42.58% 62.26% n/a 19.68%
Percentage Silver: 57.42% 37.74% n/a -19.68%
Total (Gold Eq. Oz.): 25.84M 41.76M n/a 15.93M
Total (Silver Eq. Oz.): 2,176.81M 3,709.47M n/a 1,532.66M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 17.09M 26.62M n/a 9.53M
Silver Eq. Oz.: 1,440.21M 2,364.52M n/a 924.31M
Maximum Profit (Gold): $2,741.81M $4,424.63M n/a $1,682.82M
Maximum Profit (Silver): $3,967.07M $896.81M n/a $-3,070.26M
Total Maximum Profit: $6,708.87M $5,321.43M n/a $-1,387.44M
Max Profit / Current MCap: 1.134 1.107 n/a -0.027
Max Profit Per Share (Gold): $7.33 $11.83 n/a $4.50
Max Profit Per Share (Silver): $10.61 $2.40 n/a $-8.21
Total Max Profit Per Share: $17.94 $14.23 n/a $-3.71
Total Free Profit Per Share: $2.12 $1.38 n/a $-0.74
FD MCap / Gold Eq.: $346.14 $180.54 n/a $-165.60
FD MCap / Silver Eq.: $4.11 $2.03 n/a $-2.08
FD MCap / Per Metal
as % Spot Price:
17.53% 8.87% n/a -8.66%

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.     ×