COMP <GO>
PAAS vs LIN // EV/EBITDA & P/E VALUATION
Pan American Silver Corp. (NYSE) VS. Linde plc (NASDAQ) • 15-METRIC TALLY: PAAS 4
— LIN 9
▲ EV/EBITDA & P/E VALUATION LEADER: LIN
LAST: $40.75 (-2.86%) • MKT CAP: $16.90B
valuation
21.0x
LAST: $503.15 (-0.99%) • MKT CAP: $231.94B
valuation
18.5x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (PAAS VS. LIN)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | PAAS | LIN | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 9.90% | 13.10% | -3.20 | LIN | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | 21.0x | 18.5x | +2.50 | LIN | /valuation <GO> |
| Free Cash Flow Yield | 2.21% | 2.19% | +0.02 | PAAS | /fcf-yield <GO> |
| Operating Margin | 13.90% | 26.30% | -12.40 | LIN | /operating-margins <GO> |
| Net Profit Margin | 10.90% | 20.30% | -9.40 | LIN | /net-margins <GO> |
| Revenue Growth (YoY) | 13.20% | 3.00% | +10.20 | PAAS | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 1.21% | -1.21 | LIN | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 3.74 | 3.93 | -0.19 | LIN | /balance-sheet <GO> |
| Piotroski F-Score Quality | 8/9 | 7/9 | +1.00 | PAAS | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 41.3 | 56.6 | -15.30 | LIN | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | 0.95 | 1.01 | -0.06 | LIN | /macro-sensitivity <GO> |
| Forward P/E Multiple | 27.6x | 31.2x | -3.60 | PAAS | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $16.90B | $231.94B | -$215.05B | LIN | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | PAAS REV | LIN REV | PAAS GROSS % | LIN GROSS % | PAAS FCF | LIN FCF |
|---|---|---|---|---|---|---|
| FY 2025 | — | $33.99B | — | — | — | $5.09B |
| FY 2024 | — | $33.01B | — | — | — | $4.93B |
| FY 2023 | — | $32.85B | — | — | — | $7.83B |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
PAAS // BETA 0.95
LIN // BETA 1.01