Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

First Majestic Silver Corp

www: www.firstmajestic.com   email: info@firstmajestic.com
Category: Emerging Major
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

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.

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

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: 0.3
Producer: Elite Quality
 0.3
Producer: 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 Name Owned Au Ag Cu Notes
Exp Kalman 100% n/a
Exp Mt Philp 100% n/a
Prod Black Fox 100% show
1 million oz high grade deposit. In production at 100,000 oz per year.
Dev Goldfields 100% show
1 million oz deposit. Under development. Their next mine after Grey Fox.
Exp Grey Fox 100% show
700,000 deposit next to Black Fox. Their next mine.
Prod La Encantada 100% n/a
Prod La Parrilla 100% n/a
Prod San Dimas 100% 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.
Prod San Dimas 100% show
134 million oz at 300 gpt

plus gold production sold at cost.
Prod San Martin 100% n/a
Prod Santa Elena 100% show
Expansion scheduled for 2014.
Dev Cerro Del Gallo 100% show
3 million oz of low grade gold.

70 million oz of low grade silver.
Dev Del Toro 100% show
1 of 5 long life producing mines. Number 6 is under development.
Exp Cruz de Mayo 100% n/a
Exp Espiritu Santo 100% show
Early exploration.
Exp Ixhuatan 100% n/a
Exp La Joya 100% show
$141 million capex.

2 million oz of annual silver production planned.
Exp La Luz 100% n/a
Exp Namiquipa 100% n/a
Exp San Anton 65% n/a
Exp Ventanas 100% n/a
Exp El Zapote 100% n/a
Prod Jerritt Canyon 100% show
75,000 oz a year production.

Plans to increase production.
Total Land Package Size (ha): 297,801  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Kalman 100% n/a
Exp Mt Philp 100% n/a
Prod Black Fox 100% 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
Dev Goldfields 100% show
1 million oz deposit. Under development. Their next mine after Grey Fox.
Exp Grey Fox 100% show
700,000 deposit next to Black Fox. Their next mine.
Prod La Encantada 100% n/a
Prod La Parrilla 100% n/a
Prod San Dimas 100% 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.
Prod San Dimas 100% show
134 million oz at 300 gpt

plus gold production sold at cost.
Prod San Martin 100% n/a
Prod Santa Elena 100% show
Expansion scheduled for 2014.
Dev Cerro Del Gallo 100% show
3 million oz of low grade gold.

70 million oz of low grade silver.
Dev Del Toro 100% show
1 of 5 long life producing mines. Number 6 is under development.
Exp Cruz de Mayo 100% n/a
Exp Espiritu Santo 100% show
Early exploration.
Exp Ixhuatan 100% n/a
Exp La Joya 100% show
$141 million capex.

2 million oz of annual silver production planned.
Exp La Luz 100% n/a
Exp Namiquipa 100% n/a
Exp San Anton 65% n/a
Exp Ventanas 100% n/a
Exp El Zapote 100% n/a
Prod Jerritt Canyon 100% 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)

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.     ×