Pan American Silver Corp.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-50.8% vs price
Base Case (Median)
0.9% vs price
Bull Case (75th pct.)
24.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $8.85 | -81.6% | High (40%) |
| PE Comparable | $58.64 | 21.9% | Medium (25%) |
| Growth Trajectory DCF | $61.42 | 27.7% | Medium (20%) |
| Graham Number | $36.93 | -23.2% | Medium (30%) |
| EV/EBITDA | $48.52 | 0.8% | Medium (20%) |
| EV/FCF | $80.48 | 67.3% | Medium (20%) |
| Earnings Power Value | $10.43 | -78.3% | Medium (50%) |
Based on 7 out of 8 methods, PAAS appears fairly valued at the current price of $48.11. The base case fair value of $48.52 implies 0.9% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.