Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
NYSE:AG
USD
TSE:FR
CAD
Description
First Majestic Silver Corp are a silver focused emerging major with seven producing mines in Canada and Mexico, three mines in development in Canada and Mexico and exploration properties. Currently they produce roughly 22.0Moz. of silver per year. They have approximately 450Moz. of silver in the reserves and resources category of which 250Moz. are in the measured and indicated category. They have a market capitalisation of ~$2697.57M which is a rise of roughly 9% over the last three months. As of 10/14/2020 they have ~$138M debt and ~$232M cash. They have 221M shares outstanding and trade on the New York Stock Exchange and the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
10/14/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$2,469.16M
$2,697.57M
10/14/2020
$228.41M
Total Assets:
$1,019.00M
$1,019.00M
10/14/2020
$0.00M
Total Liabilities:
$374.00M
$374.00M
10/14/2020
$0.00M
Current Assets:
$192.00M
$232.00M
11/05/2020
$40.00M
Current Liabilities:
$78.00M
$78.00M
10/14/2020
$0.00M
Total Debt:
$138.00M
$138.00M
10/14/2020
$0.00M
Cash:
$95.00M
$232.00M
11/05/2020
$137.00M
Enterprise Value:
$2,512.16M
$2,603.57M
07/02/2052
$91.41M
Cash Flow:
$110.57M
$134.75M
never
$24.18M
Cash Flow Multiple:
22.33
20.02
never
-2.31
Net Debt to Cash Flow Ratio:
0.39
n/a
never
0.00
Finance within 1 year:
10/14/2020
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
10/14/2020
0.00%
Misc
10/14/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
221,134,000
221,134,000
10/14/2020
0
Shares (FD):
228,414,000
228,414,000
10/14/2020
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
10/14/2020
n/a
Production (Gold Eq Oz.):
(guess) 280,171
(guess) 297,834
10/14/2020
17,663
Production (Silver Eq Oz.) :
(guess) 22,000,000
(guess) 22,000,000
10/14/2020
0
Initial CapEx (Outstanding):
n/a
n/a
10/14/2020
n/a
Funding Option:
n/a
n/a
10/14/2020
n/a
Documentation:
none
PRODUCER
12/12/2020
n/a
Value Adjustment:
100%
150%
never
50%
Resource Data
GOLD
10/14/2020 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
10/14/2020
0.00M
Measured & Indicated:
n/a
n/a
10/14/2020
0.00M
Inferred:
n/a
n/a
10/14/2020
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
10/14/2020
0.00M
Measured & Indicated:
n/a
n/a
10/14/2020
0.00M
Inferred:
n/a
n/a
10/14/2020
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
10/14/2020
$0.00
Extra Operating Cost:
n/a
n/a
10/14/2020
$0.00
Average Grade:
n/a
n/a
10/14/2020
n/a
Recovery Rate:
n/a
n/a
10/14/2020
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
10/14/2020
0.00M
Annual Production:
n/a
n/a
10/14/2020
n/a
Cash Cost:
n/a
n/a
10/14/2020
n/a
Extra Operating Cost:
n/a
n/a
10/14/2020
n/a
SILVER
10/14/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
150.00M
150.00M
10/14/2020
0.00M
Measured & Indicated:
250.00M
250.00M
10/14/2020
0.00M
Inferred:
200.00M
200.00M
10/14/2020
0.00M
Reserves & Resources:
450.00M
450.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
135.00M
135.00M
10/14/2020
0.00M
Measured & Indicated:
207.00M
207.00M
10/14/2020
0.00M
Inferred:
90.00M
90.00M
10/14/2020
0.00M
Reserves & Resources:
297.00M
297.00M
never
0.00M
C U R R E N T
Annual Production:
(guess) 22,000,000oz.
(guess) 22,000,000oz.
10/14/2020
0oz.
Cash Cost:
$10
$9
11/05/2020
$-1.00
Extra Operating Cost:
$7
$7
12/09/2020
$0.00
Average Grade:
250.00 g/t
250.00 g/t
10/14/2020
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
12/12/2020
0.00%
F U T U R E
Proven & Probable:
350.00M
350.00M
10/14/2020
0.00M
Annual Production:
25,000,000oz.
30,000,000oz.
12/09/2020
5,000,000oz.
Cash Cost:
$11
$10
11/05/2020
$-1
Extra Operating Cost:
$8
$7
11/05/2020
$-1
Property
Last Analysis Data (10/14/2020)
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
Mexico , Mexico
San Dimas
100% (guess)
n/a
Underground
show
134 million oz at 300 gpt
plus gold production sold at cost.
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
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
Total Land Package Size (ha):
267,801
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.
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
Mexico , Mexico
San Dimas
100% (guess)
n/a
Underground
show
134 million oz at 300 gpt
plus gold production sold at cost.
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
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
Total Land Package Size (ha):
267,801
Profitability (by resource)
Proven & Probable
10/14/2020 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
0.12M
Total (Silver Eq. Oz.):
150.00M
150.00M
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.11M
Silver Eq. Oz.:
135.00M
135.00M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$1,357.02M
$2,067.19M
n/a
$710.17M
Total Maximum Profit:
$1,357.02M
$2,067.19M
n/a
$710.17M
Max Profit / Current MCap:
0.550
0.766
n/a
0.217
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$5.94
$9.05
n/a
$3.11
Total Max Profit Per Share:
$5.94
$9.05
n/a
$3.11
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$1,436.20
$1,476.00
n/a
$39.80
FD Mkt. Cap / Silver Eq.:
$18.29
$19.98
n/a
$1.69
FD Mkt. Cap / Per Metal as % Spot Price:
75.64%
80.74%
n/a
5.09%
Measured & Indicated
10/14/2020 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
0.20M
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
0.17M
Silver Eq. Oz.:
207.00M
207.00M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$2,080.76M
$3,169.69M
n/a
$1,088.92M
Total Maximum Profit:
$2,080.76M
$3,169.69M
n/a
$1,088.92M
Max Profit / Current MCap:
0.843
1.175
n/a
0.332
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$9.11
$13.88
n/a
$4.77
Total Max Profit Per Share:
$9.11
$13.88
n/a
$4.77
Total Free Profit Per Share:
$0.00
$2.07
n/a
$2.07
FD Mkt. Cap / Gold Eq.:
$936.65
$962.61
n/a
$25.96
FD Mkt. Cap / Silver Eq.:
$11.93
$13.03
n/a
$1.10
FD Mkt. Cap / Per Metal as % Spot Price:
49.33%
52.65%
n/a
3.32%
Reserves & Resources
10/14/2020 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
0.36M
Total (Silver Eq. Oz.):
450.00M
450.00M
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.24M
Silver Eq. Oz.:
297.00M
297.00M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$2,985.44M
$4,547.81M
n/a
$1,562.37M
Total Maximum Profit:
$2,985.44M
$4,547.81M
n/a
$1,562.37M
Max Profit / Current MCap:
1.209
1.686
n/a
0.477
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$13.07
$19.91
n/a
$6.84
Total Max Profit Per Share:
$13.07
$19.91
n/a
$6.84
Total Free Profit Per Share:
$2.26
$8.10
n/a
$5.84
FD Mkt. Cap / Gold Eq.:
$652.82
$670.91
n/a
$18.09
FD Mkt. Cap / Silver Eq.:
$8.31
$9.08
n/a
$0.77
FD Mkt. Cap / Per Metal as % Spot Price:
34.38%
36.70%
n/a
2.32%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
10/14/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Spot Gold:
$1,898.70
$1,828.20
01/17/2021
$-70.50
Spot Silver:
$24.18
$24.75
01/17/2021
$0.57
Gold:Silver Ratio:
78.52
73.87
01/17/2021
-4.66
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: