Business Description
Pan American Silver Corp. is a mining enterprise dedicated to the full spectrum of metal operations, from discovery and site development to extraction, refinement, and environmental reclamation. The company focuses on precious and base metals including silver, gold, zinc, lead, and copper. Its extensive operations are situated across several countries, specifically Canada, Mexico, Peru, Argentina, and Bolivia, where it manages key mining properties such as La Colorada, Dolores, Huaron, Morococha, Shahuindo, La Arena, Timmins West, Bell Creek, Manantial Espejo, San Vicente, Joaquin, Cap-Oeste Sur Este, and Navidad. Founded in 1979 as Pan American Minerals Corp., the firm officially changed its name to Pan American Silver Corp. in April 1995 and is headquartered in Vancouver, Canada.
Business History
Generated: Jun 7, 2026 5:24pmPrice Overview
Last updated: Jun 27, 2026 7:57am (just now)Price History (1 Year)
Revenue & Net Income Trend
| Period | Revenue | Net Income | Net Margin | YoY/QoQ |
|---|
Key Metrics
EPS (Diluted): 2.61
Total Equity: $6.98B
Shares: 381,577,000
Total Debt: $850.45M
Cash: $1.21B
EBITDA: $1.85B
Total Debt: $850.45M
Cash: $1.21B
Revenue: $3.68B
Revenue: $3.68B
Revenue: $3.68B
Total Equity: $6.98B
Tax Rate: 20.8%
Equity: $6.98B
Total Debt: $850.45M
Cash: $1.21B
Current Liabilities: $815.51M
Long-Term Debt: $792.56M
Total Debt: $850.45M
Total Equity: $6.98B
Shares: 381,577,000
Shares: 381,577,000
CapEx: -$319.50M
Shares: 381,577,000
Stock Price: $45.45
Net Income: $995.12M
Industry Benchmarks
Deep Analysis
Pre-flight intelligence scans the company first, then routes to the right analytical methods.
Income Statement (Annual)
Last updated: Jun 24, 2026 1:00pm (2d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | $1.6B | $1.5B | $2.3B | $2.8B | $3.7B |
| Cost of Revenue | $1.3B | $1.4B | $2.0B | $2.3B | $2.3B |
| Gross Profit | $367.9M | $48.4M | $296.8M | $548.5M | $1.4B |
| Operating Expenses | $47.0M | $310.7M | $258.7M | $17.8M | $198.4M |
| Operating Income | $320.9M | -$262.3M | $38.1M | $530.7M | $1.2B |
| Net Income | $97.4M | -$340.1M | -$103.7M | $111.5M | $995.1M |
| EBITDA | $551.6M | $20.3M | $476.8M | $1.1B | $1.9B |
| EPS | $0.46 | $-1.62 | $-0.32 | $0.31 | $2.61 |
| EPS (Diluted) | — | — | — | — | — |
Balance Sheet (Annual)
Last updated: Jun 24, 2026 1:00pm (2d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Cash & Equivalents | $283.6M | $107.0M | $399.6M | $862.8M | $1.2B |
| Total Current Assets | $1.0B | $804.4M | $1.4B | $1.7B | $2.2B |
| Total Assets | $3.5B | $3.2B | $7.2B | $7.2B | $9.7B |
| Current Liabilities | $387.7M | $380.8M | $624.2M | $687.0M | $815.5M |
| Long-Term Debt | $11.9M | $180.0M | $697.0M | $702.0M | $792.6M |
| Total Liabilities | $882.6M | $1.0B | $2.4B | $2.5B | $2.7B |
| Total Equity | $2.6B | $2.2B | $4.8B | $4.7B | $7.0B |
| Retained Earnings | -$598.0M | -$1.0B | -$1.3B | -$1.3B | -$512.1M |
Cash Flow (Annual)
Last updated: Jun 24, 2026 1:00pm (2d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Operating Cash Flow | $392.1M | $31.8M | $450.2M | $724.1M | $1.4B |
| Capital Expenditure | -$243.5M | -$274.7M | -$379.0M | -$323.3M | -$319.5M |
| Free Cash Flow | $148.6M | -$242.9M | $71.2M | $400.8M | $1.1B |
| Acquisitions (net) | $0 | $0 | $614.5M | $290.4M | -$401.9M |
| Debt Repayment | — | — | — | — | — |
| Dividends Paid | — | — | — | — | — |
| Stock Buybacks | $0 | $0 | $0 | -$23.1M | -$46.8M |
| Net Change in Cash | $116.4M | -$176.6M | $292.6M | $463.2M | $350.5M |
Analyst Estimates (Annual)
Last updated: Jun 27, 2026 7:57am (just now)| Metric | 2027 | 2028 | 2029 | 2030 |
|---|---|---|---|---|
| Revenue |
$5.1B $3.5B – $7.3B
|
$4.7B $4.6B – $4.8B
|
$3.0B $2.4B – $4.1B
|
$2.9B $2.3B – $4.0B
|
| EBITDA |
$1.4B $1.0B – $2.1B
|
$1.3B $1.3B – $1.4B
|
$864.8M $692.1M – $1.2B
|
$838.8M $671.3M – $1.1B
|
| Net Income |
$1.7B $791.4M – $3.3B
|
$1.8B $1.3B – $2.6B
|
$1.1B $848.3M – $1.7B
|
$1.4B $1.0B – $2.1B
|
| EPS | — | — | — | — |
Growth Trends (YoY %)
Last updated: Jun 24, 2026 1:00pm (2d ago)| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue Growth | -8.5% | +55.0% | +21.7% | +30.6% |
| Gross Profit Growth | -86.8% | +513.2% | +84.8% | +152.8% |
| Operating Income Growth | -181.7% | +114.5% | +1,292.9% | +123.9% |
| Net Income Growth | -449.0% | +69.5% | +207.5% | +792.5% |
| EBITDA Growth | -96.3% | +2,248.8% | +120.4% | +76.1% |
Dividend History (Last 20)
Last updated: Jun 24, 2026 1:00pm (2d ago)| Date | Dividend | Declaration | Record | Payment |
|---|---|---|---|---|
| 2026-05-19 | $0.18 | 2026-05-05 | 2026-05-19 | 2026-06-01 |
| 2026-03-02 | $0.18 | 2026-02-18 | 2026-03-02 | 2026-03-13 |
| 2025-11-24 | $0.14 | 2025-11-12 | 2025-11-24 | 2025-12-05 |
| 2025-08-18 | $0.12 | 2025-08-06 | 2025-08-18 | 2025-08-29 |
| 2025-05-20 | $0.10 | 2025-05-07 | 2025-05-20 | 2025-06-02 |
| 2025-03-03 | $0.10 | 2025-02-19 | 2025-03-03 | 2025-03-14 |
| 2024-11-18 | $0.10 | 2024-11-05 | 2024-11-18 | 2024-11-29 |
| 2024-08-19 | $0.10 | 2024-08-07 | 2024-08-19 | 2024-08-30 |
| 2024-05-17 | $0.10 | 2024-05-08 | 2024-05-21 | 2024-06-03 |
| 2024-03-01 | $0.10 | 2024-02-21 | 2024-03-04 | 2024-03-15 |
| 2023-11-17 | $0.10 | 2023-11-07 | 2023-11-20 | 2023-12-01 |
| 2023-08-18 | $0.10 | 2023-08-09 | 2023-08-21 | 2023-09-01 |
| 2023-04-13 | $0.10 | 2023-03-24 | 2023-04-14 | 2023-05-12 |
| 2023-03-03 | $0.10 | 2023-02-22 | 2023-03-06 | 2023-03-17 |
| 2022-11-18 | $0.10 | 2022-11-09 | 2022-11-21 | 2022-12-02 |
| 2022-08-19 | $0.11 | 2022-08-10 | 2022-08-22 | 2022-09-02 |
| 2022-05-20 | $0.12 | 2022-05-13 | 2022-05-24 | 2022-06-03 |
| 2022-03-04 | $0.12 | 2022-02-24 | 2022-03-07 | 2022-03-21 |
| 2021-11-19 | $0.10 | 2021-11-11 | 2021-11-22 | 2021-12-03 |
| 2021-08-20 | $0.10 | 2021-08-10 | 2021-08-23 | 2021-09-03 |
Narrative Economics
market-narrative step).
Delvantic AI Findings
Looking at the raw quarterly tape first: revenue stair-steps from $686M (Q2'24) to $1.20B (Q4'25) to $1.15B (Q1'26) — a 67% increase in seven quarters. Net income went from -$22M to $458M over the same window, with margins exploding from -3.2% to 39.6%. That is not "mature earner" behavior; that is textbook operating leverage on a commodity price spike. Silver was ~$24 average in 2024 and has been running $32-38 in 2025. Strip out the price effect and you have a company whose unit economics are decent but unremarkable. The 39.6% net margin in Q1'26 is almost certainly a peak print — the question is just how much of it mean-reverts.
The synthesis and market-forces models are directionally right but I think they're soft-pedaling the cyclical risk. EV/EBITDA of 9.0x and P/E of 15.8x look cheap until you remember these are TTM multiples capturing the price spike. Normalize EBITDA to a $26-28/oz silver world (closer to a 3-year average) and you're probably looking at $1.5-1.8B EBITDA versus the ~$2.2B TTM run-rate, which pushes EV/EBITDA to 11-13x — not cheap for a price-taker with no moat and Latin American jurisdictional risk (Mexico mining reform, Guatemala Escobal still suspended, Argentina/Peru political volatility). The "Mature Earner" archetype tag is just wrong — the rule-based classifier got fooled by trailing margins. This is a high-beta commodity proxy that happened to print four good quarters. The pre-flight got it right calling it commodity-extraction-cyclical.
The contrarian case the models underweight: silver's industrial demand story (solar, EVs) is real but solar silver thrifting is accelerating (grams per panel dropping ~10% annually as manufacturers respond to price), and the macro setup that goosed precious metals in 2025 — dollar weakness, real rate compression, central bank gold buying spilling into silver — is not a permanent state. The FCF CAGR of 290% and earnings YoY of 792% are arithmetically true but economically meaningless as forward indicators; they're recoveries from a depressed base ($686M revenue quarter with negative NI). Anyone extrapolating those numbers is committing the cardinal cyclical sin. Also worth flagging: the balance sheet section is missing total debt and total equity entirely — that's a real data gap for a miner where reserve-based debt and lease obligations matter. P/B of 2.83x on a commodity producer at a cycle peak is on the expensive side of historical (PAAS has traded 0.8-1.5x book during silver downturns).
That said, the bull case has teeth I don't want to dismiss. Operating CF of $1.40B and FCF of $1.08B on a $20B market cap is a 5.4% FCF yield — defensible even with some commodity reversion. Cash of $1.21B and current ratio 2.69 mean balance sheet stress is not the failure mode. If silver merely holds $30+, the company prints $800M-1B of normalized FCF and the stock is fairly valued. The stock at $47.58 is already 32% off its $69.99 high, so some cyclical de-rating has happened. I disagree mildly with the synthesis "High Conviction Required" framing — it's accurate but the implication that you need to be wildly bullish on silver to own this is overstated. You need to believe silver averages $28-32, not $38+, for the current price to work. That's a much lower bar than the synthesis suggests, and probably a coin-flip rather than a heroic call.
Net: I dissent from the implicit "wait" tone of the synthesis but agree with the market-forces neutral read. Fair value in a $28 silver world is roughly $40-45 (10-11x normalized EBITDA, ~6% FCF yield on $900M normalized FCF). In a $35 silver world it's $55-60. At $47.58 you're paying for slightly-above-trend silver — not perfection, contrary to the market-forces summary. The narrative layer correctly identifies this as anchored, moderate-intensity — there's no story premium to fade, just commodity beta to price. The right trade is sizing: own it small as portfolio commodity exposure, don't own it as a compounder. The "Mature Earner" classification needs to be overridden; treat this as the cyclical it is and rebalance against silver price, not earnings momentum.
VERDIC
GPT Critique
Pan American Silver Corp. shows a striking revenue growth trajectory, jumping from $686.3M in Q2 2024 to $1.15B by Q1 2026, with a corresponding net income spike from a loss of $21.9M to a robust $457M. This dramatic turnaround highlights the company's increased leverage to rising silver prices, which have been notably higher in 2025 compared to previous years. The company's margins have escalated from negative territory to 39.6%, underscoring the operational leverage gained from a favorable commodity price environment. Despite these impressive figures, a careful examination raises questions about the sustainability of such margins in a potentially mean-reverting market.
I agree with Opus on the cyclical nature of Pan American Silver, as the recent performance is heavily influenced by silver price spikes. The P/E ratio of 15.8x and EV/EBITDA of 9.0x appear attractive at first glance, but these metrics are inflated due to trailing twelve months performance, which includes an unusual price peak. Opus is spot-on in suggesting that normalizing EBITDA to historical silver price levels would result in a less appealing valuation, pushing the EV/EBITDA to a range of 11-13x, which doesn't scream undervaluation for a cyclical commodity player.
However, I diverge from Opus regarding the notion that only a wildly bullish silver outlook justifies holding the stock. While the synthesis suggests a high conviction in a silver bull market is necessary, I find that the current price of $47.58 may already reflect some de-risking, as it sits 32% below its peak. The FCF yield of 5.4% on a $20B market cap and a strong current ratio indicate a solid financial footing, which could mitigate some downside risks even in a scenario where silver prices average $28-32.
A skeptic of both our views might contend that even with strong cash flows and a healthy balance sheet, the lack of total debt and equity data is a significant oversight, especially for a mining company where capital structure can greatly impact operational flexibility. They might also argue that geopolitical risks in Latin America are underplayed, which could introduce volatility beyond just commodity price fluctuations.