Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Pan American Silver Corp. (PAAS)

Company Dividend Discount ModelIndustry: SilverSector: Basic Materials

Valuation Snapshot

Stable Growth$19.23 - $30.76$24.45
Multi-Stage$15.89 - $17.31$16.59
Blended Fair Value$20.52
Current Price$28.40
Upside-27.74%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS37.74%6.74%0.400.360.260.200.130.080.060.040.020.11
YoY Growth--11.50%37.70%32.45%54.68%57.59%37.81%38.98%101.34%-81.76%-44.95%
Dividend Yield--1.54%2.33%1.42%0.71%0.42%0.56%0.45%0.26%0.12%1.05%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)634.10
(-) Cash Dividends Paid (M)152.10
(=) Cash Retained (M)482.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)126.8279.2647.56
Cash Retained (M)482.00482.00482.00
(-) Cash Required (M)-126.82-79.26-47.56
(=) Excess Retained (M)355.18402.74434.44
(/) Shares Outstanding (M)366.65366.65366.65
(=) Excess Retained per Share0.971.101.18
LTM Dividend per Share0.410.410.41
(+) Excess Retained per Share0.971.101.18
(=) Adjusted Dividend1.381.511.60
WACC / Discount Rate13.09%13.09%13.09%
Growth Rate5.50%6.50%7.50%
Fair Value$19.23$24.45$30.76
Upside / Downside-32.29%-13.89%8.32%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)634.10675.32719.21765.96815.75868.77894.84
Payout Ratio23.99%37.19%50.39%63.59%76.80%90.00%92.50%
Projected Dividends (M)152.10251.15362.43487.11626.47781.89827.72

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate13.09%13.09%13.09%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)219.99222.08224.16
Year 2 PV (M)278.08283.38288.73
Year 3 PV (M)327.39336.78346.36
Year 4 PV (M)368.82383.00397.59
Year 5 PV (M)403.21422.69442.91
PV of Terminal Value (M)4,230.254,434.574,646.72
Equity Value (M)5,827.746,082.506,346.46
Shares Outstanding (M)366.65366.65366.65
Fair Value$15.89$16.59$17.31
Upside / Downside-44.03%-41.59%-39.05%

High-Yield Dividend Screener

« Prev Page 10 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ESPEspey Mfg. & Electronics Corp.3.53%$1.6554.01%
F-PCFord Motor Company 6% Notes due3.53%$0.7463.45%
TECTPTectonic Financial, Inc.3.53%$0.3879.28%
AMFCXAmerican Funds American Mutual Fund3.52%$2.0690.87%
CRCCalifornia Resources Corporation3.52%$1.6435.94%
FAFFirst American Financial Corporation3.51%$2.1446.13%
GICGlobal Industrial Company3.51%$1.0358.36%
0R0G.LMondelez International, Inc.3.50%$1.8969.92%
DCPDCP Midstream, LP3.50%$1.4634.00%
LWLamb Weston Holdings, Inc.3.50%$1.4870.35%
WSOWatsco, Inc.3.50%$12.1683.88%
0QYY.LHarley-Davidson, Inc.3.49%$0.7217.57%
LKFNLakeland Financial Corporation3.49%$1.9752.13%
TRSTTrustCo Bank Corp NY3.49%$1.4448.14%
OMCOmnicom Group Inc.3.47%$2.8341.26%
PROVProvident Financial Holdings, Inc.3.47%$0.5561.73%
UTLUnitil Corporation3.47%$1.7061.75%
BF-ABrown-Forman Corporation3.45%$0.9152.84%
COFSChoiceOne Financial Services, Inc.3.45%$1.0070.38%
FCBPFirst Choice Bancorp3.45%$1.0034.34%
NXSTNexstar Media Group, Inc.3.45%$7.2042.75%
STBAS&T Bancorp, Inc.3.45%$1.3529.75%
VABKVirginia National Bankshares Corporation3.45%$1.3755.94%
F-PBFord Motor Company 6.20% Notes3.44%$0.7463.45%
0K3B.LThe Mosaic Company3.43%$0.8722.53%
CPFCentral Pacific Financial Corp.3.43%$1.0743.87%
CTBICommunity Trust Bancorp, Inc.3.43%$1.9337.41%
IIINInsteel Industries, Inc.3.43%$1.1153.05%
JJSFJ&J Snack Foods Corp.3.43%$3.1192.62%
TMPTompkins Financial Corporation3.43%$2.4942.22%
ALRSAlerus Financial Corporation3.41%$0.7739.09%
CNXCConcentrix Corporation3.41%$1.4028.16%
FBPFirst BanCorp.3.41%$0.7134.06%
GLOClough Global Opportunities Fund3.41%$0.1915.90%
OPBKOP Bancorp3.41%$0.4830.19%
PHXPHX Minerals Inc.3.39%$0.1581.44%
WHGWestwood Holdings Group, Inc.3.39%$0.6073.76%
SCVLShoe Carnival, Inc.3.38%$0.5928.17%
OGSONE Gas, Inc.3.37%$2.6161.93%
VALUValue Line, Inc.3.36%$1.2555.36%
WTRGEssential Utilities, Inc.3.36%$1.3054.79%
AVNTAvient Corporation3.35%$1.0686.14%
KTBKontoor Brands, Inc.3.35%$2.0653.00%
VCTRVictory Capital Holdings, Inc.3.35%$2.1548.89%
WAFDWaFd, Inc.3.35%$1.0837.44%
PBProsperity Bancshares, Inc.3.34%$2.3241.44%
PFGPrincipal Financial Group, Inc.3.34%$2.9943.04%
EVBNEvans Bancorp, Inc.3.33%$1.3160.97%
NFYSEnphys Acquisition Corp.3.33%$0.3768.70%
KMPRKemper Corporation3.32%$1.3132.45%