The Discounted Cash Flow (DCF) valuation of Pan American Silver Corp (PAAS.TO) is 12.65 CAD. With the latest stock price at 32.28 CAD, the upside of Pan American Silver Corp based on DCF is -60.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 11.7% | 9.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 7.59 - 28.47 | 12.65 |
| Upside | -76.5% - -11.8% | -60.8% |