Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
Symbol Data
Symbol
Currency
NYSE:AG
USD
TSE:FR
CAD
Description
First Majestic Silver Corp are a silver focused emerging major with eight producing mines in Canada, Mexico and USA, three mines in development in Canada and Mexico and exploration properties. Currently they produce roughly 30.0Moz. of silver per year. They have approximately 500Moz. of silver in the reserves and resources category of which 300Moz. are in the measured and indicated category. They have a market capitalisation of ~$1601.1M which is a fall of roughly 13% over the last eleven months. As of 07/06/2022 they have ~$183M debt and ~$192M cash. They have 263M shares outstanding and trade on the New York Stock Exchange and the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
07/06/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$1,849.50M
$1,601.10M
07/06/2022
Total Assets:
$1,019.00M
$1,019.00M
07/06/2022
Total Liabilities:
$374.00M
$374.00M
07/06/2022
Current Assets:
$300.00M
$300.00M
07/06/2022
Current Liabilities:
$78.00M
$78.00M
07/06/2022
Total Debt:
$183.00M
$183.00M
07/06/2022
Cash:
$192.00M
$192.00M
07/06/2022
Enterprise Value:
$1,840.50M
$1,592.10M
06/13/2020
Cash Flow:
$17.92M
$77.70M
never
Cash Flow Multiple:
103.21
20.61
never
Net Debt to Cash Flow Ratio:
n/a
n/a
never
Finance within 1 year:
07/06/2022
Misc
07/06/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
263,000,000
263,000,000
07/06/2022
Shares (FD):
270,000,000
270,000,000
07/06/2022
Insider Ownership:
n/a
n/a
01/14/2018
Company Type:
Mostly Silver
Mostly Silver
never
Production ETA:
n/a
n/a
07/06/2022
Production (Gold Eq Oz.):
(guess) 375,365
(guess) 363,426
04/20/2023
Production (Silver Eq Oz.) :
(guess) 32,000,000
(guess) 30,000,000
04/20/2023
Initial CapEx (Outstanding):
n/a
n/a
07/06/2022
Funding Option:
n/a
n/a
07/06/2022
Documentation:
none
PRODUCER
04/20/2023
Future MCap Modifier:
0.3Producer: Elite Quality
0.3Producer: Elite Quality
04/24/2023
Cash Flow Multiplier:
5
10
04/12/2023
Resource Data
GOLD
07/06/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
07/06/2022
Measured & Indicated:
n/a
n/a
07/06/2022
Inferred:
n/a
n/a
07/06/2022
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
07/06/2022
Measured & Indicated:
n/a
n/a
07/06/2022
Inferred:
n/a
n/a
07/06/2022
Reserves & Resources:
n/a
n/a
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
07/06/2022
Extra Operating Cost:
n/a
n/a
07/06/2022
Average Grade:
n/a
n/a
07/06/2022
Recovery Rate:
n/a
n/a
07/06/2022
F U T U R E
Proven & Probable:
n/a
n/a
07/06/2022
Annual Production:
n/a
n/a
07/06/2022
Cash Cost:
n/a
n/a
07/06/2022
Extra Operating Cost:
n/a
n/a
07/06/2022
SILVER
07/06/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
180.00M
180.00M
07/06/2022
Measured & Indicated:
300.00M
300.00M
07/06/2022
Inferred:
200.00M
200.00M
07/06/2022
Reserves & Resources:
500.00M
500.00M
never
P L A U S I B L E
Proven & Probable:
162.00M
162.00M
07/06/2022
Measured & Indicated:
248.40M
248.40M
07/06/2022
Inferred:
90.00M
90.00M
07/06/2022
Reserves & Resources:
338.40M
338.40M
never
C U R R E N T
Annual Production:
(guess) 32,000,000oz.
(guess) 30,000,000oz.
04/20/2023
Cash Cost:
$13.00
$13.00
07/06/2022
Extra Operating Cost:
$8.00
$8.00
07/06/2022
Average Grade:
350.00 g/t
350.00 g/t
07/06/2022
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
04/20/2023
F U T U R E
Proven & Probable:
400.00M
500.00M
09/21/2022
Annual Production:
32,000,000oz.
45,000,000oz.
12/29/2022
Cash Cost:
$13.00
$15.00
09/21/2022
Extra Operating Cost:
$7.00
$10.00
04/12/2023
Property
Last Analysis Data (07/06/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Australia
Kalman
100%
n/a
n/a
n/a
Exploration
Mt Isa , Australia
Mt Philp
100%
n/a
n/a
n/a
Production
Ontario , Canada
Black Fox
100%
n/a
n/a
show
1 million oz high grade deposit. In production at 100,000 oz per year.
Development
Saskatchewan , Canada
Goldfields
100%
n/a
n/a
show
1 million oz deposit. Under development. Their next mine after Grey Fox.
Exploration
Ontario , Canada
Grey Fox
100% (guess)
n/a
n/a
show
700,000 deposit next to Black Fox. Their next mine.
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
Mazatlan , Mexico
San Dimas
100%
22,000
n/a
show
1.5 million oz deposit. 5 gpt.
Production is scheduled to increase from 135,000 oz in 2014 to 200,000 oz in 2015 or 2016.
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
Mexico
Cerro Del Gallo
100% (guess)
240,000
Open Pit
show
3 million oz of low grade gold.
70 million oz of low grade silver.
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
Puerto Vallarta , Mexico
Espiritu Santo
100% (guess)
5,800
n/a
show
Early exploration.
Exploration
Villahermosa , Mexico
Ixhuatan
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
Chihuahua State , Mexico
Namiquipa
100%
n/a
n/a
n/a
Exploration
Guanajuato , Mexico
San Anton
65%
n/a
n/a
n/a
Exploration
Durango , Mexico
Ventanas
100%
n/a
n/a
n/a
Exploration
El Salvador
El Zapote
100%
n/a
n/a
n/a
Production
Nevada , USA
Jerritt Canyon
100% (guess)
30,000
Open Pit
show
75,000 oz a year production.
Plans to increase production.
Total Land Package Size (ha):
297,801
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Australia
Kalman
100%
n/a
n/a
n/a
Exploration
Mt Isa , Australia
Mt Philp
100%
n/a
n/a
n/a
Production
Ontario , Canada
Black Fox
100%
n/a
n/a
show
1 million oz high grade deposit. In production at 100,000 oz per year.
Note: sold to McEwen Mining in 2017 when First Majestic acquired Primero
Development
Saskatchewan , Canada
Goldfields
100%
n/a
n/a
show
1 million oz deposit. Under development. Their next mine after Grey Fox.
Exploration
Ontario , Canada
Grey Fox
100% (guess)
n/a
n/a
show
700,000 deposit next to Black Fox. Their next mine.
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
Mazatlan , Mexico
San Dimas
100%
22,000
n/a
show
1.5 million oz deposit. 5 gpt.
Production is scheduled to increase from 135,000 oz in 2014 to 200,000 oz in 2015 or 2016.
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
Mexico
Cerro Del Gallo
100% (guess)
240,000
Open Pit
show
3 million oz of low grade gold.
70 million oz of low grade silver.
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
Puerto Vallarta , Mexico
Espiritu Santo
100% (guess)
5,800
n/a
show
Early exploration.
Exploration
Villahermosa , Mexico
Ixhuatan
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
Chihuahua State , Mexico
Namiquipa
100%
n/a
n/a
n/a
Exploration
Guanajuato , Mexico
San Anton
65%
n/a
n/a
n/a
Exploration
Durango , Mexico
Ventanas
100%
n/a
n/a
n/a
Exploration
El Salvador
El Zapote
100%
n/a
n/a
n/a
Production
Nevada , USA
Jerritt Canyon
100% (guess)
30,000
Open Pit
show
75,000 oz a year production.
Plans to increase production.
Total Land Package Size (ha):
297,801
Profitability (by resource)
Proven & Probable
07/06/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
n/a
n/a
n/a
Percentage Silver:
100.00%
100.00%
n/a
Total (Gold Eq. Oz.):
n/a
n/a
n/a
Total (Silver Eq. Oz.):
180.00M
180.00M
n/a
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
Silver Eq. Oz.:
162.00M
162.00M
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
$90.72M
$419.58M
n/a
Total Maximum Profit:
$90.72M
$419.58M
n/a
Max Profit / Current MCap:
0.049
0.262
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
$0.34
$1.55
n/a
Total Max Profit Per Share:
$0.34
$1.55
n/a
Total Free Profit Per Share:
$0.00
$0.00
n/a
FD MCap / Gold Eq.:
$973.28
$815.85
n/a
FD MCap / Silver Eq.:
$11.42
$9.88
n/a
FD MCap / Per Metal as % Spot Price:
52.95%
41.90%
n/a
Measured & Indicated
07/06/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
n/a
n/a
n/a
Percentage Silver:
100.00%
100.00%
n/a
Total (Gold Eq. Oz.):
n/a
n/a
n/a
Total (Silver Eq. Oz.):
300.00M
300.00M
n/a
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
Silver Eq. Oz.:
248.40M
248.40M
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
$139.10M
$643.36M
n/a
Total Maximum Profit:
$139.10M
$643.36M
n/a
Max Profit / Current MCap:
0.075
0.402
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
$0.52
$2.38
n/a
Total Max Profit Per Share:
$0.52
$2.38
n/a
Total Free Profit Per Share:
$0.00
$0.00
n/a
FD MCap / Gold Eq.:
$634.75
$532.07
n/a
FD MCap / Silver Eq.:
$7.45
$6.45
n/a
FD MCap / Per Metal as % Spot Price:
34.53%
27.32%
n/a
Reserves & Resources
07/06/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
n/a
n/a
n/a
Percentage Silver:
100.00%
100.00%
n/a
Total (Gold Eq. Oz.):
n/a
n/a
n/a
Total (Silver Eq. Oz.):
500.00M
500.00M
n/a
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
Silver Eq. Oz.:
338.40M
338.40M
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
$189.50M
$876.46M
n/a
Total Maximum Profit:
$189.50M
$876.46M
n/a
Max Profit / Current MCap:
0.102
0.547
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
$0.70
$3.25
n/a
Total Max Profit Per Share:
$0.70
$3.25
n/a
Total Free Profit Per Share:
$0.00
$0.00
n/a
FD MCap / Gold Eq.:
$465.93
$390.56
n/a
FD MCap / Silver Eq.:
$5.47
$4.73
n/a
FD MCap / Per Metal as % Spot Price:
25.35%
20.06%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
07/06/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Spot Gold:
$1,838.00
$1,947.30
06/03/2023
Spot Silver:
$21.56
$23.59
06/03/2023
Gold:Silver Ratio:
85.25
82.55
06/03/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: