Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
PAN AMERICAN SILVER CORP
Bear Case (25th pct.)
-31.3% vs price
Base Case (Median)
-16.9% vs price
Bull Case (75th pct.)
-1.3% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $32.14 | -29.4% | High (40%) |
| PE Comparable | $45.43 | -0.2% | Medium (25%) |
| Graham Number | $30.97 | -32.0% | Medium (30%) |
| EV/EBITDA | $43.46 | -4.5% | Medium (20%) |
| EV/FCF | $49.36 | 8.5% | Medium (20%) |
| Earnings Power Value | $9.66 | -78.8% | Medium (50%) |
Based on 6 out of 7 methods, PAAS appears overvalued at the current price of $45.51. The base case fair value of $37.80 implies 16.9% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.