Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Mid-tier Producer
Rating & Risk: Login to view
First Majestic Silver Corp
www: www.firstmajestic.com     email: info@firstmajestic.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NYSE:AG USD
TSE:FR CAD

Description

First Majestic Silver Corp are a silver focused mid-tier producer with five producing mines in Mexico, one mine in development in Mexico and four exploration properties. Currently they produce roughly 20.0Moz. of silver per year. They have approximately 500Moz. of silver in the reserves and resources category of which 250Moz. are in the measured and indicated category. They have a market capitalisation of ~$1076.66M which is a fall of roughly 21% over the last ten months. As of 01/14/2018 they have ~$100M debt and ~$122M cash. They have 193M shares outstanding and trade on the New York Stock Exchange and the Toronto Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 01/14/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $1,370.97M $1,076.66M 01/14/2018 $-294.31M
Total Assets: $750.00M $750.00M 01/14/2018 $0.00M
Total Liabilities: $73.00M $73.00M 01/14/2018 $0.00M
Current Assets: $122.00M $122.00M 01/14/2018 $0.00M
Current Liabilities: $73.00M $73.00M 01/14/2018 $0.00M
Total Debt: $100.00M $100.00M 01/14/2018 $0.00M
Cash: $122.00M $122.00M 01/14/2018 $0.00M
Enterprise Value: $1,348.97M $1,054.66M 06/03/2003 $-294.31M
Cash Flow: $9.80M $-31.08M never $-40.88M
Cash Flow Multiple: 139.90 0.00 never -139.90
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 01/14/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 01/14/2018 0.00%
Misc 01/14/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 193,000,000 193,000,000 01/14/2018 0
Shares (FD): 202,000,000 202,000,000 01/14/2018 0
Insider Ownership: n/a n/a 01/14/2018 n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a n/a 01/14/2018 n/a
Production (Gold Eq Oz.): (guess) 
257,215
(guess) 
235,023
01/14/2018 -22,192
Production (Silver Eq Oz.): (guess) 
20,000,000
(guess) 
20,000,000
01/14/2018 0
Initial CapEx (Outstanding): n/a n/a 01/14/2018 n/a
Funding Option: n/a n/a 01/14/2018 n/a
Documentation: none PRODUCER 01/14/2018 n/a
Value Adjustment: 100% 100% never 0%

Resource Data

GOLD 01/14/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: n/a n/a 01/14/2018 0.00M
Measured & Indicated: n/a n/a 01/14/2018 0.00M
Inferred: n/a n/a 01/14/2018 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 01/14/2018 0.00M
Measured & Indicated: n/a n/a 01/14/2018 0.00M
Inferred: n/a n/a 01/14/2018 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 01/14/2018 $0.00
Extra Operating Cost: n/a n/a 01/14/2018 $0.00
Average Grade: n/a n/a 01/14/2018 n/a
Recovery Rate: n/a n/a 01/14/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 01/14/2018 0.00M
Annual Production: n/a n/a 01/14/2018 n/a
Cash Cost: n/a n/a 01/14/2018 n/a
Extra Operating Cost: n/a n/a 01/14/2018 n/a
SILVER 01/14/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 170.00M 170.00M 01/14/2018 0.00M
Measured & Indicated: 250.00M 250.00M 01/14/2018 0.00M
Inferred: 250.00M 250.00M 01/14/2018 0.00M
Reserves & Resources: 500.00M 500.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 153.00M 153.00M 01/14/2018 0.00M
Measured & Indicated: 210.60M 210.60M 01/14/2018 0.00M
Inferred: 112.50M 112.50M 01/14/2018 0.00M
Reserves & Resources: 323.10M 323.10M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
20,000,000oz.
(guess) 
20,000,000oz.
01/14/2018 0oz.
Cash Cost: $8 $8 01/14/2018 $0.00
Extra Operating Cost: $9 $9 01/14/2018 $0.00
Average Grade: 150.00 g/t 150.00 g/t 01/14/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 01/14/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 400.00M 400.00M 01/14/2018 0.00M
Annual Production: 27,000,000oz. 27,000,000oz. 01/14/2018 0oz.
Cash Cost: $9 $9 01/14/2018 $0
Extra Operating Cost: $9 $9 01/14/2018 $0

Property

Last Analysis Data  (01/14/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Boquillas Del Cármen, Mexico La Encantada 100% n/a n/a n/a
Production San Jose De La Prrilla, Mexico La Parrilla 100% n/a n/a n/a
Production Mexico, Mexico San Dimas 100% (guess) n/a Underground show
134 million oz at 300 gpt

plus gold production sold at cost.
Production San Martin De Bolanos, Mexico San Martin 100% n/a n/a n/a
Production Hermosillo, Sonora, Mexico Santa Elena 100% n/a n/a show
Expansion scheduled for 2014.
Development Chalchihuites, Mexico Del Toro 100% 1 n/a show
1 of 5 long life producing mines. Number 6 is under development.
Exploration Mexico Cruz de Mayo 100% n/a n/a n/a
Exploration Durango, Mexico La Joya 100% (guess) n/a n/a show
$141 million capex.

2 million oz of annual silver production planned.
Exploration Matehuala, Mexico La Luz 100% n/a n/a n/a
Exploration El Salvador El Zapote 100% n/a n/a n/a
Total Land Package Size (ha): 1  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Boquillas Del Cármen, Mexico La Encantada 100% n/a n/a n/a
Production San Jose De La Prrilla, Mexico La Parrilla 100% n/a n/a n/a
Production Mexico, Mexico San Dimas 100% (guess) n/a Underground show
134 million oz at 300 gpt

plus gold production sold at cost.
Production San Martin De Bolanos, Mexico San Martin 100% n/a n/a n/a
Production Hermosillo, Sonora, Mexico Santa Elena 100% n/a n/a show
Expansion scheduled for 2014.
Development Chalchihuites, Mexico Del Toro 100% 1 n/a show
1 of 5 long life producing mines. Number 6 is under development.
Exploration Mexico Cruz de Mayo 100% n/a n/a n/a
Exploration Durango, Mexico La Joya 100% (guess) n/a n/a show
$141 million capex.

2 million oz of annual silver production planned.
Exploration Matehuala, Mexico La Luz 100% n/a n/a n/a
Exploration El Salvador El Zapote 100% n/a n/a n/a
Total Land Package Size (ha): 1  

Profitability (by resource)

Proven &
Probable
01/14/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a -0.19M
Total (Silver Eq. Oz.): 170.00M 170.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a -0.17M
Silver Eq. Oz.: 153.00M 153.00M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $149.94M $0.00M n/a $-149.94M
Total Maximum Profit: $149.94M $0.00M n/a $-149.94M
Max Profit / Current MCap: 0.109 n/a n/a -0.109
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.74 $0.00 n/a $-0.74
Total Max Profit Per Share: $0.74 $0.00 n/a $-0.74
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $696.74 $598.83 n/a $-97.91
FD Mkt. Cap / Silver Eq.: $8.96 $7.04 n/a $-1.92
FD Mkt. Cap / Per Metal
as % Spot Price:
52.10% 49.28% n/a -2.82%
Measured &
Indicated
01/14/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a -0.28M
Total (Silver Eq. Oz.): 250.00M 250.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a -0.23M
Silver Eq. Oz.: 210.60M 210.60M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $206.39M $0.00M n/a $-206.39M
Total Maximum Profit: $206.39M $0.00M n/a $-206.39M
Max Profit / Current MCap: 0.151 n/a n/a -0.151
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $1.02 $0.00 n/a $-1.02
Total Max Profit Per Share: $1.02 $0.00 n/a $-1.02
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $506.18 $435.05 n/a $-71.13
FD Mkt. Cap / Silver Eq.: $6.51 $5.11 n/a $-1.40
FD Mkt. Cap / Per Metal
as % Spot Price:
37.85% 35.80% n/a -2.05%

Reserves &
Resources
01/14/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a -0.55M
Total (Silver Eq. Oz.): 500.00M 500.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a -0.36M
Silver Eq. Oz.: 323.10M 323.10M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $316.64M $0.00M n/a $-316.64M
Total Maximum Profit: $316.64M $0.00M n/a $-316.64M
Max Profit / Current MCap: 0.231 n/a n/a -0.231
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $1.57 $0.00 n/a $-1.57
Total Max Profit Per Share: $1.57 $0.00 n/a $-1.57
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $329.93 $283.57 n/a $-46.36
FD Mkt. Cap / Silver Eq.: $4.24 $3.33 n/a $-0.91
FD Mkt. Cap / Per Metal
as % Spot Price:
24.67% 23.34% n/a -1.33%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.