VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
PAAS
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
PAASPan American Silver Corp.
$44.67$18.8B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksPAASCash Flow

Pan American Silver Corp. (PAAS) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow margins reached 34.7% in 2026Q1, supported by a downward trend in capital expenditures as a percentage of revenue to 9.1% from 17.7% in 2023Q4.

PAAS Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations1.72B1.4B724.1M450.2M31.8M392.11M462.31M282.03M154.98M224.56M214.8M88.69M124.19M119.61M193.31M359.45M242.26M115.88M92.98M67.36M65.9M10.76M3.13M-4.52M-742K-2.09M615K-3.32M-4.59M1.89M-1.75M
Operating CF Margin %-38.05%25.69%19.44%2.13%24.02%34.53%20.88%19.76%27.49%27.72%13.15%16.52%14.51%20.82%42.03%37.47%25.48%27.46%22.37%25.8%8.79%3.3%-10.01%-1.65%-5.59%2.05%-12.37%-15.2%6.8%-6.31%
Operating CF Growth %428.27%93.5%60.84%1315.72%-91.89%-15.19%63.93%81.98%-30.99%4.54%142.19%-28.58%3.83%-38.13%-46.22%48.38%109.06%24.62%38.04%2.22%512.26%243.54%169.34%-508.89%64.43%-439.19%118.54%27.67%-342.83%207.88%-
Net Income1.27B995.12M112.7M-104.9M-340.1M98.56M176.46M111.24M12.04M123.45M101.83M-231.56M-544.82M-445.85M78.36M354.15M15.71M62M24.6M88.86M58.21M-28.59M15.21M-6.79M-33.66M-8.08M-45.88M-5.81M-6.01M-909K-1.9M
Depreciation & Amortization499.07M532.16M571.7M484.2M316M302.96M272.44M253.45M147.29M122.89M115.95M150.84M147.71M135.91M104.41M82.76M83.08M83.17M46.35M28.99M17.52M13.1M10.87M3.33M002.51M2.28M2M1.96M1.24M
Stock-Based Compensation800K0400K5.5M3.9M5.13M3.02M4.45M2.96M3.08M3.83M2.57M2.53M2.17M4.14M3.5M4.03M2.38M2.22M000000000000
Deferred Taxes260.71M-121.08M319M46.1M39.1M146.43M75.56M71.27M21.15M59.03M74.45M-4.2M-92.49M16.76M95.56M117.12M16.46M2.11M3.21M-1.45M-3.34M-816K31K00000000
Other Non-Cash Items-324.63M24.42M-151.9M-33.9M54.9M-89.9M-162.15M-130.44M-24.2M-95.6M-75.7M151.19M599.67M431.91M-78.1M-158.63M135.6M2M23.55M-10.46M-3.6M30.45M-13.16M3.39M32.92M5.99M43.98M207K-582K839K584K
Working Capital Changes7.96M-29.51M-127.8M53.2M-42M-71.07M96.98M-27.94M-4.26M11.71M-5.54M19.84M11.6M-21.3M-11.06M-39.44M-12.62M-35.78M-6.95M-38.58M-2.89M-3.37M-9.82M-4.44M000000-1.68M
Change in Receivables-45.91M-83.44M-61.1M45.9M-12.6M-2.87M54.84M1.54M6.26M9.85M-29.13M27.51M7.37M15.9M-20.42M-8.6M-3.57M-26.77M9.05M82K-38.63M-1.58M-13.97M-2.35M000000-1.24M
Change in Inventory-73.93M-10.18M-67.8M38.5M-49.9M-82.89M-14.62M22.75M-12.13M10.9M19.53M23.41M11.27M-25.01M-19.64M-28.42M-12.1M-15.16M-21.18M-26.94M-3.86M-4.84M2.65M-1.98M0000001.09M
Change in Payables44.66M49.86M00000000000000000000000000000
Cash from Investing-779.61M-763.13M-32.6M397.9M-255.4M-186.66M-83.92M-402.17M-159.17M-177.82M-139.9M-52.39M-143.25M-125.35M-39.32M-172.62M-160.76M-146.34M-168.82M-99.49M-160.74M-15.49M-24.36M-90.54M-10.94M-6.53M-18.96M-29.93M-14.41M-13.78M-8.83M
Capital Expenditures-352.4M-319.5M-323.3M-379M-274.7M-243.48M-178.56M-207.35M-151.85M-162.45M-202.66M-146.74M-131.76M-159.4M-159.91M-118.93M-78.01M-52.75M-243.8M-117.17M-97M-59.64M-17.04M-18.33M-9.78M-6.68M-18.89M-30M-21.51M-14.06M-6.2M
CapEx % of Revenue8.77%8.68%11.47%16.36%18.38%14.91%13.34%15.35%19.36%19.89%26.16%21.75%17.52%19.33%17.22%13.91%12.07%11.6%72%38.92%37.97%48.72%17.97%40.62%21.69%17.92%63.12%111.85%71.31%50.63%22.37%
Acquisitions-439.56M-401.91M290.4M614.5M000-247.48M0-2.47M000086.53M00942K0-6.25M-168K0-36.21M2.39M0000000
Investments-------------------------------
Other Investing58.78M12.21M3.8M3.8M8.7M45.8M22.47M10.27M15.78M1.67M10.86M536K2.04M14.13M3.68M-2.62M-2.58M-14.4M12.2M-1M2M50K23.75M318K0-105K-59K69K-65K70K-2.63M
Cash from Financing-339.53M-282.87M-225.2M-551.8M53M-85.91M-329.59M103.25M-33.13M-51.5M-28.22M-47.84M-83.91M-90.16M-70.76M-104.06M-2.76M104.06M50.71M3.7M145.89M5.67M35.38M99.06M18.53M4.41M10.04M38.98M4.33M979K27.58M
Debt Issued (Net)-48.33M-7.12M-57M-432.5M147.1M-14.1M-288.1M133.77M-10.91M-37.74M-22.58M-5.59M-7.79M-6.74M-6.21M-4.65M-5.63M5.74M2.49M879K-48K-690K-26.87M93.99M-3.33M-5.04M10.04M-2.63M000
Equity Issued (Net)-49.13M-43.75M-21.8M0902.75K613.55K4.99M2.85M1.03M2.7M2.37M02.86K-6.54M-38.71M-87.04M12.32M106.96M43.95M5.62M142.24M6.6M67.81M8.35M22.82M9.45M041.61M4.33M979K27.58M
Dividends Paid-215.75M-178.06M-145.4M-130.4M-94.7M-71.5M-46.22M-29.33M-21.28M-15.31M-7.61M-41.7M-75.75M-75.75M-24.92M-10.73M-8.03M0-2.63M-2.35M00000000000
Share Repurchases-51.25M-46.81M-23.13M0000000000-6.54M-41.91M-91.37M000000000-340K00000
Other Financing-26.32M-53.93M100K11.1M-300K-933K0-4.03M-2.02M-1.05M-428K-545K-375K-925K-1.07M904K-992K-5.59M00-7.67M0-180K-3.27M-962K001K000
Net Change in Cash593.54M350.5M463.2M292.6M-176.6M116.44M46.55M-17.95M-37.44M-4.93M46.92M-12.23M-103.74M-96.27M83.31M82.98M79.45M73.69M-25.13M-28.43M51.06M946K14.15M4.01M6.85M-4.21M-8.31M5.81M-14.79M-10.98M17M
Free Cash Flow1.36B1.08B400.8M71.2M-242.9M148.63M283.76M74.68M3.13M62.11M12.14M-58.04M-7.57M-39.8M33.39M240.52M164.25M63.13M-150.81M-49.81M-31.1M-48.88M-13.91M-22.84M-10.52M-8.77M-18.28M-33.32M-26.1M-12.17M-7.95M
FCF Margin %33.97%29.37%14.22%3.07%-16.25%9.1%21.19%5.53%0.4%7.6%1.57%-8.6%-1.01%-4.83%3.6%28.12%25.4%13.88%-44.54%-16.54%-12.18%-39.93%-14.67%-50.63%-23.33%-23.51%-61.06%-124.23%-86.51%-43.83%-28.68%
FCF Growth %155.91%169.86%462.92%129.31%-263.43%-47.62%279.99%2285.81%-94.96%411.47%120.92%-666.45%80.97%-219.18%-86.12%46.44%160.19%141.86%-202.79%-60.15%36.37%-251.37%39.11%-117.12%-19.99%52.02%45.14%-27.65%-114.44%-53.04%-
FCF per Share3.232.831.100.22-1.150.711.350.370.020.410.08-0.38-0.05-0.260.232.261.530.72-1.87-0.63-0.41-0.73-0.21-0.45-0.25-0.24-0.54-1.14-1.03-0.56-0.37
FCF Conversion (FCF/Net Income)1.07x1.41x6.49x-4.34x-0.09x4.02x2.60x2.55x15.06x1.86x2.15x-0.39x-0.23x-0.27x2.21x1.02x2.15x1.87x3.78x0.76x1.13x-0.38x0.16x0.66x0.02x0.26x-0.01x0.57x0.76x-2.08x0.92x
Interest Paid0000000000000000000000000000000
Taxes Paid000000000000000036.65M21.66M27.58M000000000000

Key Metrics

Growth RegimeAccelerating
ProfitabilityStrong
Balance SheetHealthy
Cash FlowRobust
Top Statement Risk

Jurisdictional and commodity volatility

Earnings Quality and Cash Conversion

According to recent quarterly filings, PAAS has demonstrated a consistent ability to convert accounting profits into cash, with the OCF/NI ratio stabilizing above 1.0 in recent periods, signaling that reported earnings are increasingly supported by actual operational cash inflows rather than non-cash accounting adjustments.

The historical volatility in the OCF/NI ratio, which saw extreme swings during 2024, appears to have moderated as the company integrated its new asset base. This suggests that the quality of earnings has improved, as the gap between net income and operating cash flow has narrowed, reducing the reliance on accruals to bolster bottom-line performance.

Free Cash Flow Margin Expansion

As reported in financial statements, the company's free cash flow margin reached 34.7% in 2026Q1, reflecting a significant upward trajectory from the negative territory observed in early 2024 and highlighting the successful operational leverage gained through the recent portfolio expansion and cost management initiatives.

The transition from cash-burning operations in early 2024 to robust FCF generation suggests that the company has successfully moved past the initial capital-intensive phase of its recent acquisitions. Investors should monitor whether this margin expansion is sustainable or if it remains overly sensitive to the current favorable commodity price environment.

Capital Intensity and Asset Replacement

Based on PAAS's reported figures, capital expenditures as a percentage of revenue have trended downward from 17.7% in 2023Q4 to 9.1% in 2026Q1, indicating that the company is successfully balancing necessary maintenance capex with the capital requirements of its long-term growth projects like the La Colorada Skarn.

The reduction in capital intensity suggests that the company is becoming more efficient at generating revenue from its existing asset base. However, the ongoing need to replace depleted reserves means that any significant reduction in capex could potentially signal a risk to long-term production sustainability if not managed carefully.

Disciplined Capital Allocation and Returns

Data from recent filings indicates that PAAS has prioritized both shareholder returns and debt management, with $76.0 million in dividends paid in 2026Q1, demonstrating a commitment to returning capital to shareholders while maintaining the financial flexibility required for its ongoing operational and development activities.

The company's ability to fund dividends and share repurchases while simultaneously managing acquisition-related costs suggests a disciplined approach to capital allocation. This strategy appears to be supported by the strong cash flow generation, though investors should watch for potential trade-offs if future development projects require higher capital commitments.

PAAS — Frequently Asked Questions

Quick answers to the most common questions about buying PAAS stock.

How much cash does Pan American Silver Corp. (PAAS) generate from operations?

Pan American Silver Corp. (PAAS) generated $1.40B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Pan American Silver Corp.'s free cash flow?

Pan American Silver Corp. (PAAS) generated $1.08B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Pan American Silver Corp.'s capital expenditure (CapEx)?

Pan American Silver Corp. (PAAS) spent $319.5M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Pan American Silver Corp. distribute cash to shareholders?

In 2025, Pan American Silver Corp. (PAAS) returned $178.1M to shareholders via cash dividends and spent $46.8M on share repurchases. This shows the company's commitment to returning capital to its equity investors.