Pan American Silver (BUE:PAAS) Cyclically Adjusted FCF per Share: ARS398.94 (As of Jun. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

BUE:PAAS Pan American Silver Corp BUE:PAAS
60 GF Score
Price ARS28,840.00
GF Value ARS18,611.55
Valuation Significantly Overvalued
! 2 Warning Signs
View Full Analysis

What is Pan American Silver Cyclically Adjusted FCF per Share?

Pan American Silver BUE:PAAS +1.19% 60 Cyclically Adjusted FCF per Share is ARS398.94 as of Jun. 2026. GuruFocus rates BUE:PAAS with a GF Score™ of 60/100 and a GF Value™ of ARS18,611.55 (Significantly Overvalued). The stock has 2 warning signs investors should review.

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 Jun. 2026 was ARS778.755. 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 ARS398.94 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Pan American Silver's average Cyclically Adjusted FCF Growth Rate was 94.60% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 76.90% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 11.50% per year. During the past 10 years, the average Cyclically Adjusted FCF Growth Rate was 15.20% 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 (2026-08-26), Pan American Silver's current stock price is ARS28840.00. Pan American Silver's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was ARS398.94. Pan American Silver's Cyclically Adjusted Price-to-FCF of today is 72.29.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Pan American Silver was 408.17. The lowest was 27.06. And the median was 87.40.


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
=28840.00/398.94
=72.29

* 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 408.17. The lowest was 27.06. And the median was 87.40.


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


Pan American Silver Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

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.

Pan American Silver Cyclically Adjusted FCF per Share Chart

Pan American Silver Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 17.03 12.55 54.31 106.89 312.59

Pan American Silver Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 166.67 234.97 312.59 359.21 398.94

BUE:PAAS vs NEM, AU: Cyclically Adjusted FCF per Share Comparison

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 Cyclically Adjusted Price-to-FCF vs 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.


BUE:PAAS
60GF Score
Pan American Silver Corp BUE:PAAS
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

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 Jun. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=778.755/133.5265*133.5265
=778.755

Current CPI (Jun. 2026) = 133.5265.

Pan American Silver Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 5.259 101.765 6.900
201612 -1.122 101.449 -1.477
201703 -0.616 102.634 -0.801
201706 -0.686 103.029 -0.889
201709 3.631 103.345 4.691
201712 5.329 103.345 6.885
201803 0.241 105.004 0.306
201806 3.821 105.557 4.833
201809 1.953 105.636 2.469
201812 -7.458 105.399 -9.448
201903 -11.906 106.979 -14.861
201906 3.678 107.690 4.560
201909 8.548 107.611 10.607
201912 22.529 107.769 27.914
202003 17.250 107.927 21.342
202006 10.554 108.401 13.000
202009 26.862 108.164 33.161
202012 45.233 108.559 55.636
202103 -7.763 110.298 -9.398
202106 10.792 111.720 12.899
202109 44.065 112.905 52.113
202112 23.011 113.774 27.006
202203 3.723 117.646 4.226
202206 -29.152 120.806 -32.222
202209 -9.702 120.648 -10.738
202212 -146.890 120.964 -162.145
202303 12.001 122.702 13.060
202306 2.634 124.203 2.832
202309 5.665 125.230 6.040
202312 47.980 125.072 51.223
202403 -59.636 126.258 -63.069
202406 214.158 127.522 224.242
202409 395.575 127.285 414.973
202412 525.443 127.364 550.868
202503 320.529 129.181 331.311
202506 767.182 129.892 788.648
202509 779.880 130.287 799.271
202512 1,585.310 130.366 1,623.742
202603 1,325.571 132.262 1,338.241
202606 778.755 133.527 778.755

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

What does a Cyclically Adjusted FCF per Share of ARS398.94 mean?
Pan American Silver (BUE:PAAS) has a Cyclically Adjusted FCF per Share of ARS398.94 as of Jun. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Pan American Silver and its competitors.
Is Pan American Silver's Cyclically Adjusted FCF per Share too high?
Pan American Silver's current Cyclically Adjusted FCF per Share is ARS398.94. Overall, Pan American Silver has a GF Score™ of 60/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Pan American Silver's Cyclically Adjusted FCF per Share compare to NEM and AU?
Pan American Silver's Cyclically Adjusted FCF per Share of ARS398.94 can be compared against companies in the Metals & Mining industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted FCF per Share for a Metals & Mining company?
A good Cyclically Adjusted FCF per Share depends on the Metals & Mining industry context. However, Cyclically Adjusted FCF per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted FCF per Share mean?
A high Cyclically Adjusted FCF per Share can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Pan American Silver and its competitors. Pan American Silver's current Cyclically Adjusted FCF per Share is ARS398.94. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Pan American Silver stock overvalued right now?
Based on GuruFocus' analysis, Pan American Silver (BUE:PAAS) is currently considered Significantly Overvalued. The stock's GF Value™ is ARS18,611.55, compared to a current price of ARS28,840.00 — trading 55% above its estimated fair value. The current Cyclically Adjusted FCF per Share is ARS398.94. Pan American Silver's overall GF Score™ is 60/100 with 2 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For Pan American Silver (BUE:PAAS), the current Cyclically Adjusted FCF per Share is ARS398.94 as of Jun. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Pan American Silver (BUE:PAAS) Overvalued in 2026?

Based on GuruFocus' analysis, Pan American Silver stock appears to be overvalued. The current stock price of ARS28,840.00 is trading 55% above its estimated GF Value™ of ARS18,611.55. GuruFocus considers Pan American Silver to be Significantly Overvalued.

Key valuation signals for BUE:PAAS:

  • Cyclically Adjusted FCF per Share: ARS398.94
  • GF Value™: ARS18,611.55 vs. price of ARS28,840.00 (55% above fair value)
  • GF Score™: 60/100 with 2 warning signs

No single metric tells the full story. See the BUE:PAAS stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Pan American Silver Business Description

Address 733 Seymour Street, Suite 2100, Vancouver Centre II, Vancouver, BC, CAN, V6B0S6
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. The company's 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.
60GF Score

Get the complete analysis for BUE:PAAS

Cyclically Adjusted FCF per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

ARS28,840.00
Price
ARS18,611.55
GF Value