PAAS Rating

PAAS Intrinsic Value

Key Highlights:
As of Mar 11, 2025 PAAS Relative Value is $24.6, which is undervalued by 0.5%, compared to current share price of $24.5.
As of Mar 11, 2025 PAAS DCF Value is $104.4, which is undervalued by 326.3%, compared to current share price of $24.5.
Methodology
Price per share, $
Current share price
24.5

PAAS Share Price History

1W 3.3%
1M 1.2%
6M 28.0%
YTD 57.9%
1Y 77.4%
3Y (3.9%)
5Y 42.1%
10Y 213.0%
Share Price
Intrinsic Value
Drawdown
Total Return
vs SP500
vs NASDAQ
Crunching data... Almost there!

PAAS Stock Metrics

Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Base
$8,699.2M
$2,818.8M
Shares Outstanding
355M
Employees
2
Valuation (LTM)
Return on Capital
Earnings

PAAS Stock Financials

PAAS Income Statement Metrics

Annual
Quarterly
LTM

Revenue

$2,818.9M +21.7% YoY

Operating Income

$530.7M +1,292.9% YoY

Net Income

$111.5M N/A

PAAS Cash Flow Statement Metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

$724.1M +60.9% YoY

Capital Expenditure (CAPEX)

($323.3M) -14.6% YoY

Free Cash Flow (FCF)

$400.8M +462.6% YoY

PAAS Income Statement Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
$2,818.9M 21.7% YoY
$548.5M 155.6% YoY
19.5% margin
Cost of revenue
$2,270.4M 8.0% YoY
Operating income
$530.7M 1,292.9% YoY
18.8% margin
Other: $45.6M
Net interest: $53.4M
Operating expenses
$17.8M (89.9%) YoY
Pre-tax income
$431.7M 0.0% YoY
15.3% margin
Net income
$111.5M 0.0% YoY
4.0% margin
Income tax
$319.0M
73.9% tax rate
SG&A
$69.8M 13.7% YoY
2.5% of revenue

PAAS Balance Sheet Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
Assets
Liabilities
Total assets
$7,202.7M
Current assets ($1,720.4M, 23.9% of total)
$887.3M (12.3%)
$195.8M (2.7%)
Other current assets
$637.3M (8.8%)
Non-current assets ($5,482.3M, 76.1% of total)
Other non-current assets
$157.2M (2.2%)
Financial position
($84.0M)
$887.3M$803.3M
Cash & Short-term Investments
Total Debt

PAAS Stock Ratios

PAAS Earnings Surprises

Crunching data... Almost there!

PAAS Dividends

PAAS Dividend Yield

Crunching data... Almost there!

PAAS Dividend Per Share

Competing with PAAS

Overview
Ratings
Intrinsic Value
Valuation
Growth
Profitability
Health
Capital allocation
Momentum
Earnings
Dividends
Company name
Market Cap
Quality rating
Intrinsic value
1Y Return
Revenue
Free Cash Flow
Revenue growth
FCF margin
Gross margin
ROIC
Total Debt to Equity
$8,699.2M
7.3
$65.6
168.0% undervalued
77.4%
$2,818.8M
$400.6M
21.7%
14.2%
18.8%
3.2%
17.0%
$50.1B
7.2
$54.6
45.8% overvalued
84.4%
$8,294.5M
$2,123.7M
24.3%
25.6%
43.3%
4.9%
6.2%
$9,940.6M
7.1
$17.3
27.6% overvalued
75.1%
$1,345.6M
$234.2M
30.6%
17.4%
43.3%
7.4%
8.0%
$8,579.9M
5.3
$129.6
78.4% undervalued
(40.8%)
$5,377.5M
($983.7M)
(44.1%)
(18.3%)
1.1%
(12.0%)
34.5%
$8,202.8M
5.7
$124.0
288.1% undervalued
6.0%
$11.9B
$42.0M
12.7%
0.4%
15.6%
4.5%
49.3%
$1,791.0M
4.7
$8.2
33.8% undervalued
12.9%
$529.4M
($21.6M)
(9.9%)
(4.1%)
10.6%
(4.2%)
16.9%
$1,542.8M
7.3
$10.1
98.0% undervalued
49.7%
$1,033.3M
$127.6M
39.3%
12.3%
27.8%
9.6%
12.8%
$115.3M
5.2
$13.5
16.0% undervalued
10.8%
$144.5M
$14.4M
(30.6%)
10.0%
15.3%
(9.6%)
35.2%
$101.5M
4.5
$23.7
1,591.5% undervalued
(36.9%)
$965.3M
($3,519.0K)
(21.1%)
(0.4%)
1.1%
(35.6%)
(2.8%)
$81.6M
4.6
$0.2
54.0% overvalued
(51.7%)
CA$183.8K
(CA$16.1M)
N/A
(8,748.5%)
(105.9%)
(36.2%)
0.1%

FAQ

What is Pan American Silver Corp. (PAAS) stock rating?

As of today, Pan American Silver Corp. has a stock rating of 7 (out of 10), which is considered Great.

is Pan American Silver Corp. (PAAS) a good stock to buy?

As of today, Pan American Silver Corp. has a Great stock rating, which is 168.0% undervalued. According to Value Sense backtesting, stocks with similar profile tend to outperform the market by 12.8%.