888-969-2592
Kalkine 0
countryflagCA

Pan American Silver Corp

Basic Materials CA PAAS

41.3CAD
1.23(3.07%)

Last update at 2025-07-11T16:45:00Z

Day Range

40.5241.61
LowHigh

52 Week Range

24.6440.62
LowHigh

Fundamentals

  • Previous Close 40.07
  • Market Cap14096.44M
  • Volume540744
  • P/E Ratio32.98
  • Dividend Yield1.41%
  • EBITDA1100.40M
  • Revenue TTM2990.70M
  • Revenue Per Share TTM8.24
  • Gross Profit TTM 1263.70M
  • Diluted EPS TTM1.18

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Analyst Recommendations

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Income before tax -300.94500M 244.99M 252.01M 182.51M 33.19M
Minority interest -1.68500M -1.13400M 3.32M 4.75M 5.14M
Net income -340.06300M 97.43M 176.46M 110.74M 10.29M
Selling general administrative 28.98M 34.85M 36.38M 31.75M 22.65M
Selling and marketing expenses - - - - -
Gross profit 48.36M 367.94M 360.18M 229.29M 100.90M
Reconciled depreciation 316.04M 302.96M 272.44M 253.45M 147.29M
Ebit -20.52400M 320.91M 209.05M 172.50M 39.58M
Ebitda 295.51M 585.04M 464.62M 425.95M 186.87M
Depreciation and amortization 316.04M 264.13M 255.56M 253.45M 147.29M
Non operating income net other - - - - -
Operating income -20.52400M 320.91M 209.05M 172.50M 42.69M
Other operating expenses 1557.96M 1349.95M 1154.54M 1193.51M 727.57M
Interest expense 5.31M 3.66M 9.22M 29.28M 8.14M
Tax provision 39.12M 146.43M 75.56M 71.27M 21.15M
Interest income 21.53M 63.38M 53.85M 67.81M 0.68M
Net interest income -7.62200M -8.72800M -11.84400M -19.37900M -1.61500M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 39.12M 146.43M 75.56M 71.27M 21.15M
Total revenue 1494.72M 1632.75M 1338.81M 1350.76M 784.50M
Total operating expenses 111.61M 85.14M 175.90M 72.03M 43.97M
Cost of revenue 1446.36M 1264.81M 978.63M 1121.47M 683.60M
Total other income expense net -280.42100M -75.92000M 42.96M 10.01M -9.50100M
Discontinued operations - - - - -
Net income from continuing ops -340.06300M 98.56M 176.46M 111.24M 12.04M
Net income applicable to common shares -341.74800M 97.43M 177.88M 110.74M 10.29M
Preferred stock and other adjustments - - - - -
Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Type yearly yearly yearly yearly yearly
Date 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Total assets 7202.70M 7213.10M 3248.50M 3518.58M 3433.88M
Intangible assets - - - - -
Earning assets - - - - -
Other current assets - 36.60M 10.89M 13.01M 14.05M
Total liab 2486.10M 2440.60M 1046.88M 882.58M 828.04M
Total stockholder equity 4703.50M 4760.70M 2195.48M 2631.55M 2602.52M
Deferred long term liab - - - - -
Other current liab 12.80M 0.10M 264.71M 296.15M 268.65M
Common stock - 5966.50M 3139.99M 3136.21M 3132.14M
Capital stock 5939.70M 5966.50M 3139.99M 3136.21M 3132.14M
Retained earnings -1299.50000M -1269.50000M -1034.78000M -598.03500M -623.03000M
Other liab - - 445.74M 442.31M 424.76M
Good will - - 2.77M 2.77M 4.17M
Other assets - - 82.18M 91.43M 87.61M
Cash 862.80M 399.60M 107.00M 283.55M 167.11M
Cash and equivalents - - 107.00M 283.55M 167.11M
Total current liabilities 687.00M 624.20M 380.84M 387.68M 361.76M
Current deferred revenue - 373.50M - - 268.28M
Net debt - 402.00M 119.83M -237.68900M -133.54800M
Short term debt - 52.40M 27.32M 14.06M 12.83M
Short long term debt 6.80M 6.70M - - -
Short long term debt total - 801.60M 226.84M 45.86M 33.56M
Other stockholder equity - 94.00M 93.27M 93.38M 93.41M
Property plant equipment - - 2226.35M 2344.55M 2415.01M
Total current assets 1720.40M 1390.00M 804.38M 1001.17M 856.92M
Long term investments - 0.00000M 123.26M 78.66M 71.56M
Net tangible assets - - 2192.70M 2628.78M 2599.74M
Short term investments 24.50M 41.30M 35.34M 51.72M 111.95M
Net receivables 165.20M 200.90M 176.63M 148.43M 149.81M
Long term debt 702.00M 697.00M 180.01M 11.90M 0.00000M
Inventory 605.70M 711.60M 471.63M 500.46M 406.19M
Accounts payable 194.40M 198.20M 88.81M 77.46M 80.28M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income - -30.30000M -3.00800M - -3037.65900M
Additional paid in capital - - - - -
Common stock total equity - - - - 3132.14M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 78.60M 67.60M 35.85M 35.48M 28.36M
Deferred long term asset charges - - - - -
Non current assets total 5482.40M 5823.10M 2444.12M 2517.41M 2576.95M
Capital lease obligations 94.50M 97.90M 33.11M 30.56M 33.56M
Long term debt total - - 199.52M 31.80M 20.74M
Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Type yearly yearly yearly yearly yearly
Date 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Investments -32.60000M 400.30M -255.40400M 1.86M -83.91800M
Change to liabilities - - 20.71M 18.09M 56.82M
Total cashflows from investing activities - - -255.40400M -186.66200M -83.91800M
Net borrowings - - 147.03M -14.09600M -288.10100M
Total cash from financing activities -225.20000M -551.80000M 52.97M -85.91000M -329.58700M
Change to operating activities - - -0.02100M -3.39600M -0.04900M
Net income 111.50M -104.90000M -340.06300M 98.56M 176.46M
Change in cash 463.20M 292.60M -176.54500M 116.44M 46.55M
Begin period cash flow 399.60M 107.00M 283.55M 167.11M 120.56M
End period cash flow 862.80M 399.60M 107.00M 283.55M 167.11M
Total cash from operating activities 724.10M 450.20M 31.91M 392.11M 462.31M
Issuance of capital stock 1.40M 0.14M 0.94M 0.62M 4.74M
Depreciation 571.70M 484.20M 316.04M 302.96M 272.44M
Other cashflows from investing activities - - 19.28M 9.16M -18.22000M
Dividends paid 145.40M 130.40M 94.70M 71.50M 46.22M
Change to inventory -67.80000M 38.50M -50.03500M -82.88500M -14.62300M
Change to account receivables - 45.90M -12.69200M -2.87400M 54.84M
Sale purchase of stock -24.30000M 0.00000M 0.94M 0.62M 4.74M
Other cashflows from financing activities - 11.10M -0.30000M -0.93300M -83.91800M
Change to netincome - - -14.24700M 55.32M -93.25300M
Capital expenditures 323.30M 379.00M 274.69M 243.48M 178.56M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -127.80000M 68.90M -42.03700M -71.06900M 96.98M
Stock based compensation 0.40M 5.50M 3.90M 5.13M 3.02M
Other non cash items 99.50M -49.60000M 54.92M -89.90000M -162.14700M
Free cash flow 400.80M 71.20M -242.77900M 148.63M 283.76M

Peer Comparison

Sector: Basic Materials Industry: Gold

Company Change (CAD) Price (CAD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
PAAS
Pan American Silver Corp		 1.23 3.07% 41.30 32.98 18.42 4.71 2.13 3.39 8.07
NGT
Newmont Goldcorp Corp		 0.37 0.45% 82.04 13.22 9.38 4.51 2.07 3.45 7.15
AEM
Agnico Eagle Mines Limited		 2.14 1.33% 163.57 25.63 19.27 9.33 2.85 6.92 11.93
WPM
Wheaton Precious Metals Corp		 1.76 1.43% 124.56 64.97 41.49 37.81 5.38 26.78 37.60
ABX
Barrick Gold Corp		 0.13 0.45% 28.90 15.66 11.20 3.66 1.49 2.78 5.07

Reports Covered

Stock Research & News

View All

Profile

Pan American Silver Corp. engages in the exploration, mine development, extraction, processing, refining, and reclamation of mines in Canada, Mexico, Peru, Bolivia, Argentina, Chile, and Brazil. It explores for silver, gold, zinc, lead, and copper deposits. The company was formerly known as Pan American Minerals Corp. and changed its name to Pan American Silver Corp. in April 1995. Pan American Silver Corp. was incorporated in 1979 and is headquartered in Vancouver, Canada.

Pan American Silver Corp

733 Seymour Street, Vancouver, BC, Canada, V6C 0S6

Key Executives

Name Title Year Born
Mr. Michael Steinmann P.GEO, P.Geo., Ph.D. Pres, CEO & Director 1966
Mr. Steven Luis Busby Chief Operating Officer 1960
Mr. Christopher Lemon Gen. Counsel NA
Mr. Andres Dasso Sr. VP of Mining Operations NA
Mr. Ignacio Couturier Chief Financial Officer NA
Mr. Martin G. Wafforn P.Eng. Sr. VP of Technical Services & Process Optimization 1959
Mr. George Greer Sr. VP of Project Devel. NA
Mr. Sean McAleer Sr. VP & MD of Guatemala NA
Mr. Cameron Paterson Sr. VP of Fin. & IT NA
Mr. Brent G. J. Bergeron Sr. VP of Corp. Affairs & Sustainability NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.