Pan American Silver

If silver reaches $100 per oz and gold reaches $3,000 per oz

RockeTeller

Invested

Community Contributor

Published

26 Sep 24

RockeTeller's Fair Value

CA$331.00

84.5% undervalued

26 Sep

CA$51.23

77.4%

3.7%

77.4%

3.7%

Edit anytime before May 14 2:41 AM. Then post Updates to your followers.

Author's Valuation

CA$331.0

84.5% undervalued

RockeTeller's Fair Value

Narrative

Updates0

RockeTeller'sFair Value

CA$331

84.5% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

5.72%

Metals and Mining revenue growth rate

0.72%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

6.62%

Calculation

US$3.26b

Earnings '29

50.37x

PE Ratio '29

US$164.36b

Market Cap '29

US$164.36b

Market Cap '29

355.90m

No. shares '29

US$461.83

Share Price '29

US$461.83 Share Price '29

Discounted to 2024 @ 6.89% p.a.

US$331.01

Fair Value '24

US$331.01 Fair Value '24

Converted to CAD @ 1.0000 USD/CAD Exchange Rate

CA$331.01

Fair Value '24