As of 2025-05-16, the Intrinsic Value of Pan American Silver Corp (PAAS.TO) is 30.85 CAD. This PAAS.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32.01 CAD, the upside of Pan American Silver Corp is -3.60%.
The range of the Intrinsic Value is 22.66 - 48.93 CAD
Based on its market price of 32.01 CAD and our intrinsic valuation, Pan American Silver Corp (PAAS.TO) is overvalued by 3.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 22.66 - 48.93 | 30.85 | -3.6% |
| DCF (Growth 10y) | 37.62 - 81.48 | 51.36 | 60.5% |
| DCF (EBITDA 5y) | 24.83 - 43.69 | 34.00 | 6.2% |
| DCF (EBITDA 10y) | 37.59 - 67.48 | 51.21 | 60.0% |
| Fair Value | 5.99 - 5.99 | 5.99 | -81.30% |
| P/E | 22.15 - 35.46 | 30.41 | -5.0% |
| EV/EBITDA | 18.74 - 32.26 | 24.97 | -22.0% |
| EPV | 6.76 - 9.06 | 7.91 | -75.3% |
| DDM - Stable | 8.34 - 21.72 | 15.03 | -53.0% |
| DDM - Multi | 28.99 - 57.22 | 38.35 | 19.8% |
| Market Cap (mil) | 11,592.74 |
| Beta | 1.98 |
| Outstanding shares (mil) | 362.16 |
| Enterprise Value (mil) | 11,459.35 |
| Market risk premium | 5.10% |
| Cost of Equity | 11.50% |
| Cost of Debt | 8.81% |
| WACC | 11.12% |