Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Pan American Silver Corp. (PAAS)

Company Dividend Discount ModelIndustry: SilverSector: Basic Materials

Valuation Snapshot

Stable Growth$20.49 - $33.56$26.31
Multi-Stage$16.76 - $18.26$17.50
Blended Fair Value$21.91
Current Price$28.40
Upside-22.86%
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 Rate12.62%12.62%12.62%
Growth Rate5.50%6.50%7.50%
Fair Value$20.49$26.31$33.56
Upside / Downside-27.86%-7.34%18.16%

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 Rate12.62%12.62%12.62%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)220.90222.99225.09
Year 2 PV (M)280.39285.73291.12
Year 3 PV (M)331.47340.98350.68
Year 4 PV (M)374.96389.38404.21
Year 5 PV (M)411.62431.50452.15
PV of Terminal Value (M)4,527.524,746.204,973.25
Equity Value (M)6,146.866,416.796,696.49
Shares Outstanding (M)366.65366.65366.65
Fair Value$16.76$17.50$18.26
Upside / Downside-40.97%-38.38%-35.69%

High-Yield Dividend Screener

« Prev Page 27 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
KKRKKR & Co. Inc.0.55%$0.7128.86%
UHSUniversal Health Services, Inc.0.55%$1.215.70%
0I0T.LCoca-Cola Consolidated, Inc.0.54%$0.8111.41%
HSTMHealthStream, Inc.0.54%$0.1217.69%
LLYEli Lilly and Company0.54%$5.7928.28%
TECHBio-Techne Corporation0.54%$0.3264.31%
TRUTransUnion0.54%$0.4521.24%
VSTVistra Corp.0.54%$0.8926.39%
0R2Z.LMastercard Incorporated0.52%$2.9618.79%
DHRDanaher Corporation0.52%$1.1924.18%
MKSIMKS Inc.0.52%$0.8721.15%
0JT5.LLam Research Corporation0.51%$0.9320.32%
0JZ0.LMartin Marietta Materials, Inc.0.51%$3.2216.93%
EVTCEVERTEC, Inc.0.51%$0.156.55%
GPIGroup 1 Automotive, Inc.0.51%$2.016.83%
MUSAMurphy USA Inc.0.51%$2.058.36%
PCGPacific Gas & Electric Co.0.51%$0.086.94%
CHEChemed Corporation0.50%$2.1111.01%
FBIOFortress Biotech, Inc.0.50%$0.0216.65%
HWKNHawkins, Inc.0.50%$0.7318.33%
NMRKNewmark Group, Inc.0.50%$0.0820.64%
PRLHPearl Holdings Acquisition Corp0.50%$0.0654.69%
EXPEagle Materials Inc.0.48%$1.027.46%
FCAXFortress Capital Acquisition Corp.0.48%$0.056.11%
FSSFederal Signal Corporation0.48%$0.5413.95%
AAONAAON, Inc.0.47%$0.3730.87%
CRCrane Company0.47%$0.8814.07%
HGTYHagerty, Inc.0.47%$0.0612.93%
IDCCInterDigital, Inc.0.47%$1.5510.87%
PCG-PIPacific Gas and Electric Company PFD 1ST 4.36%0.47%$0.086.94%
SEBSeaboard Corporation0.47%$20.865.03%
AMEHApollo Medical Holdings, Inc.0.46%$0.1893.62%
IDTIDT Corporation0.46%$0.237.15%
KAIKadant Inc.0.46%$1.3215.23%
PRGSProgress Software Corporation0.46%$0.1917.10%
UIUbiquiti Inc.0.46%$2.6019.86%
WWEWorld Wrestling Entertainment, Inc.0.46%$0.4621.62%
APHAmphenol Corporation0.45%$0.6220.92%
DISThe Walt Disney Company0.45%$0.507.30%
ENTGEntegris, Inc.0.45%$0.4021.08%
PCG-PCPacific Gas and Electric Company PFD 1ST 5%0.45%$0.086.94%
WMSAdvanced Drainage Systems, Inc.0.45%$0.6811.54%
REVGREV Group, Inc.0.44%$0.2714.08%
RYANRyan Specialty Holdings, Inc.0.44%$0.2287.54%
TRSTriMas Corporation0.44%$0.1614.97%
WABWestinghouse Air Brake Technologies Corporation0.44%$0.9613.90%
WINGWingstop Inc.0.44%$1.1418.31%
TWTradeweb Markets Inc.0.43%$0.4615.57%
IBKRInteractive Brokers Group, Inc.0.42%$0.2813.63%
MTRNMaterion Corporation0.42%$0.5558.77%