GURUFOCUS.COM » STOCK LIST » Basic Materials » Metals & Mining » Pan American Silver Corp (BUE:PAAS) » Definitions » Cyclically Adjusted FCF per Share

Pan American Silver (BUE:PAAS) Cyclically Adjusted FCF per Share : ARS56.52 (As of Mar. 2024)


View and export this data going back to 2021. Start your Free Trial

What is Pan American Silver Cyclically Adjusted FCF per Share?

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

Pan American Silver's adjusted free cash flow per share for the three months ended in Mar. 2024 was ARS-59.636. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is ARS56.52 for the trailing ten years ended in Mar. 2024.

During the past 12 months, Pan American Silver's average Cyclically Adjusted FCF Growth Rate was 29.40% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -22.40% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -20.60% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of Pan American Silver was 116.90% per year. The lowest was -32.10% per year. And the median was 23.10% per year.

As of today (2024-06-10), Pan American Silver's current stock price is ARS8653.50. Pan American Silver's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2024 was ARS56.52. Pan American Silver's Cyclically Adjusted Price-to-FCF of today is 153.11.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Pan American Silver was 1192.00. The lowest was 27.06. And the median was 92.91.


Pan American Silver Cyclically Adjusted FCF per Share Historical Data

The historical data trend for Pan American Silver's Cyclically Adjusted FCF per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Pan American Silver Cyclically Adjusted FCF per Share Chart

Pan American Silver Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - 17.03 12.55 54.31

Pan American Silver Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 16.79 27.14 44.55 54.31 56.52

Competitive Comparison of Pan American Silver's Cyclically Adjusted FCF per Share

For the Gold subindustry, Pan American Silver's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Pan American Silver's Cyclically Adjusted Price-to-FCF Distribution in the Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, Pan American Silver's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Pan American Silver's Cyclically Adjusted Price-to-FCF falls into.



Pan American Silver Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, Pan American Silver's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2024 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2024 (Change)*Current CPI (Mar. 2024)
=-59.636/126.2576*126.2576
=-59.636

Current CPI (Mar. 2024) = 126.2576.

Pan American Silver Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201406 0.635 99.473 0.806
201409 0.572 99.394 0.727
201412 -1.654 98.367 -2.123
201503 -1.192 99.789 -1.508
201506 -0.538 100.500 -0.676
201509 0.114 100.421 0.143
201512 -2.585 99.947 -3.265
201603 -4.238 101.054 -5.295
201606 1.215 102.002 1.504
201609 5.259 101.765 6.525
201612 -1.122 101.449 -1.396
201703 -0.616 102.634 -0.758
201706 -0.686 103.029 -0.841
201709 3.631 103.345 4.436
201712 5.329 103.345 6.511
201803 0.241 105.004 0.290
201806 3.821 105.557 4.570
201809 1.953 105.636 2.334
201812 -7.458 105.399 -8.934
201903 -11.906 106.979 -14.052
201906 3.678 107.690 4.312
201909 8.548 107.611 10.029
201912 22.529 107.769 26.394
202003 17.250 107.927 20.180
202006 10.554 108.401 12.292
202009 26.862 108.164 31.355
202012 45.233 108.559 52.607
202103 -7.763 110.298 -8.886
202106 10.792 111.720 12.196
202109 44.065 112.905 49.276
202112 23.011 113.774 25.536
202203 3.723 117.646 3.996
202206 -29.152 120.806 -30.468
202209 -9.702 120.648 -10.153
202212 -146.890 120.964 -153.318
202303 12.001 122.702 12.349
202306 2.634 124.203 2.678
202309 5.665 125.230 5.711
202312 47.980 125.072 48.435
202403 -59.636 126.258 -59.636

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.


Pan American Silver  (BUE:PAAS) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

Pan American Silver's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=8653.50/56.52
=153.11

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Pan American Silver was 1192.00. The lowest was 27.06. And the median was 92.91.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


Pan American Silver Cyclically Adjusted FCF per Share Related Terms

Thank you for viewing the detailed overview of Pan American Silver's Cyclically Adjusted FCF per Share provided by GuruFocus.com. Please click on the following links to see related term pages.


Pan American Silver (BUE:PAAS) Business Description

Address
1440 - 625 Howe Street, Vancouver, BC, CAN, V6C 2T6
Pan American Silver Corp is a mining company principally engaged in the operation and development of, and exploration for, silver and gold-producing properties and assets. Its principal products are silver and gold, although it also produces and sells zinc, lead, and copper. Its operating mines comprise La Colorada, Dolores, Huaron, Morococha, Shahuindo, La Arena, Timmins West, Bell Creek, Manantial Espejo, and San Vicente mines.