Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
NYSE:AG
USD
TSE:AG
CAD
Description
First Majestic Silver Corp are a gold and silver focused major with four producing mines in Mexico and USA, one mine in development in Mexico and three exploration properties. Currently they produce roughly 155koz. of gold and 15.0Moz. of silver per year. They have approximately 5Moz. of gold and 210Moz. of silver in the reserves and resources category of which 3Moz. of gold and 135Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$3518.2M which is a fall of roughly 10% over the last days. As of 10/29/2024 they have ~$254M debt and ~$269M cash. They have 475M shares outstanding and trade on the New York Stock Exchange and the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
10/29/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$3,890.60M
$3,518.20M
10/29/2024
$-372.40M
Total Assets:
$1,019.00M
$1,019.00M
10/29/2024
$0.00M
Total Liabilities:
$374.00M
$374.00M
10/29/2024
$0.00M
Current Assets:
$300.00M
$300.00M
10/29/2024
$0.00M
Current Liabilities:
$78.00M
$78.00M
10/29/2024
$0.00M
Total Debt:
$254.00M
$254.00M
10/29/2024
$0.00M
Cash:
$269.00M
$269.00M
10/29/2024
$0.00M
Enterprise Value:
$3,875.60M
$3,503.20M
01/04/2081
$-372.40M
Cash Flow:
$275.35M
$241.04M
never
$-34.31M
Cash Flow Multiple:
14.13
14.60
never
0.47
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
10/29/2024
n/a
Misc
10/29/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
475,000,000
475,000,000
10/29/2024
0
Shares (FD):
490,000,000
490,000,000
10/29/2024
0
Insider Ownership:
n/a
n/a
01/14/2018
n/a
Dividend (Annual):
n/a
0.36%
10/29/2024
0.36%
Company Type:
Mostly Silver
Mostly Silver
never
n/a
Production ETA:
n/a
n/a
10/29/2024
n/a
Production (Gold Eq Oz.):
(guess) 340,191
(guess) 332,676
10/29/2024
-7,515
Production (Silver Eq Oz.) :
(guess) 27,554,593
(guess) 28,085,595
10/29/2024
531,002
Initial CapEx (Outstanding):
n/a
n/a
10/29/2024
n/a
Funding Option:
n/a
n/a
10/29/2024
n/a
Documentation:
none
PRODUCER
10/29/2024
n/a
Future MCap Modifier:
0.3Producer: Elite Quality
0.3Producer: Elite Quality
04/24/2023
0
Cash Flow Multiplier:
20
20
10/17/2024
0.00
Resource Data
GOLD
10/29/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.70M
0.70M
10/29/2024
0.00M
Measured & Indicated:
3.00M
3.00M
10/29/2024
0.00M
Inferred:
2.00M
2.00M
10/29/2024
0.00M
Reserves & Resources:
5.00M
5.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.56M
0.56M
10/29/2024
0.00M
Measured & Indicated:
2.03M
2.03M
10/29/2024
0.00M
Inferred:
0.80M
0.80M
10/29/2024
0.00M
Reserves & Resources:
2.83M
2.83M
never
0.00M
C U R R E N T
Annual Production:
(guess) 155,000oz.
(guess) 155,000oz.
10/29/2024
0oz.
Cash Cost:
$1,250
$1,250
10/29/2024
$0.00
Extra Operating Cost:
$650
$650
10/29/2024
$0.00
Total:
$1,900
$1,900
10/29/2024
$0.00
Margin (Free Cash Flow):
$877 (32%)
$837 (31%)
$-40.40
G R A D E
Underground (Avg):
5.00 g/t
5.00 g/t
10/29/2024
n/a
Open Pit (Avg):
n/a
1.00 g/t
10/17/2024
1.00 g/t
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
10/29/2024
0.00%
F U T U R E
Proven & Probable:
4.00M
4.00M
10/29/2024
0.00M
Annual Production:
300,000oz.
300,000oz.
10/29/2024
0oz.
Cash Cost:
$1,400
$1,400
10/29/2024
$0
Extra Operating Cost:
$650
$650
10/29/2024
$0
SILVER
10/29/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
95.00M
95.00M
10/29/2024
0.00M
Measured & Indicated:
135.00M
135.00M
10/29/2024
0.00M
Inferred:
75.00M
75.00M
10/29/2024
0.00M
Reserves & Resources:
210.00M
210.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
85.50M
85.50M
10/29/2024
0.00M
Measured & Indicated:
114.30M
114.30M
10/29/2024
0.00M
Inferred:
33.75M
33.75M
10/29/2024
0.00M
Reserves & Resources:
148.05M
148.05M
never
0.00M
C U R R E N T
Annual Production:
(guess) 15,000,000oz.
(guess) 15,000,000oz.
10/29/2024
0oz.
Cash Cost:
$14.00
$14.00
10/29/2024
$0.00
Extra Operating Cost:
$11.00
$11.00
10/29/2024
$0.00
Total:
$25.00
$25.00
10/29/2024
$0.00
Margin (Free Cash Flow):
$9.29 (27.09%)
$7.42 (22.89%)
$-1.87
G R A D E
Underground (Avg):
180.00 g/t
180.00 g/t
10/29/2024
n/a
Open Pit (Avg):
n/a
n/a
07/09/2023
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
10/29/2024
0.00%
F U T U R E
Proven & Probable:
200.00M
200.00M
10/29/2024
0.00M
Annual Production:
15,000,000oz.
15,000,000oz.
10/29/2024
0oz.
Cash Cost:
$16.00
$16.00
10/29/2024
$0.00
Extra Operating Cost:
$12.00
$12.00
10/29/2024
$0.00
Property
Last Analysis Data (10/29/2024)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Boquillas Del Cármen , Mexico
La Encantada
100%
n/a
n/a
show
2023
P&P: 13.6M AG OZ
M&I: 31.6M AG OZ
Inf: 19.3M AG OZ
2023E PRODUCTION
3.1M - 3.3M AG OZ
Production
Mexico , Mexico
San Dimas
100% (guess)
n/a
Underground
show
2023
P&P: 37.8M AG + 460K AU OZ
M&I: 54.5M AG + 681K AU OZ
Inf: 42.0M AG + 489K AU OZ
2023E Production
12.9M - 13.7M AgEq OZ
(6.4M - 6.8M AG OZ + 78K - 83K AU OZ)
Production
Hermosillo, Sonora , Mexico
Santa Elena
100%
n/a
n/a
show
2023
P&P: 10.1M AG + 320K AU OZ
M&I: 15.6M AG + 467K AU OZ
Inf: 12.4M AG + 313K AU OZ
2023E PRODUCTION
8.5M - 9.1M AgEq OZ
(0.9M - 1.0M AG OZ + 91K - 97K AU OZ)
Development
Chalchihuites , Mexico
Del Toro
100%
1
n/a
show
1 of 5 long life producing mines. Number 6 is under development.
2023 -
M&I: 7.6M AgEq OZ
Inf: 11.2M AgEq OZ
January 2020 temporarily suspended (improve operations)
Exploration
Etzatlan mining district in Jalisco , Mexico
Jalisco
100% (guess)
5,245
n/a
n/a
Exploration
San Luis Potosí State , Mexico
La Luz
100% (guess)
4,974
n/a
n/a
Exploration
Mexico , Mexico
San Martin
65%
n/a
n/a
show
Past producing mine
2023
M&I: 9.0M AG + 17K AU OZ
Inf: 18.4M AG + 29K AU OZ
July 2019 temporarily suspended (security & safety issues)
Production
Nevada , USA
Jerritt Canyon
100% (guess)
30,000
Open Pit
show
75,000 oz a year production.
Plans to increase production to 3000 tpd at 5.5 gpt = 175K oz
2023 -
M&I: 1,691K AU OZ
INF: 1,542K AU OZ
March 2023 temporarily suspended
Total Land Package Size (ha):
40,220
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
show
2023
P&P: 13.6M AG OZ
M&I: 31.6M AG OZ
Inf: 19.3M AG OZ
2023E PRODUCTION
3.1M - 3.3M AG OZ
Production
Mexico , Mexico
San Dimas
100% (guess)
n/a
Underground
show
2023
P&P: 37.8M AG + 460K AU OZ
M&I: 54.5M AG + 681K AU OZ
Inf: 42.0M AG + 489K AU OZ
2023E Production
12.9M - 13.7M AgEq OZ
(6.4M - 6.8M AG OZ + 78K - 83K AU OZ)
Production
Hermosillo, Sonora , Mexico
Santa Elena
100%
n/a
n/a
show
2023
P&P: 10.1M AG + 320K AU OZ
M&I: 15.6M AG + 467K AU OZ
Inf: 12.4M AG + 313K AU OZ
2023E PRODUCTION
8.5M - 9.1M AgEq OZ
(0.9M - 1.0M AG OZ + 91K - 97K AU OZ)
Development
Chalchihuites , Mexico
Del Toro
100%
1
n/a
show
1 of 5 long life producing mines. Number 6 is under development.
2023 -
M&I: 7.6M AgEq OZ
Inf: 11.2M AgEq OZ
January 2020 temporarily suspended (improve operations)
Exploration
Etzatlan mining district in Jalisco , Mexico
Jalisco
100% (guess)
5,245
n/a
n/a
Exploration
San Luis Potosí State , Mexico
La Luz
100% (guess)
4,974
n/a
n/a
Exploration
Mexico , Mexico
San Martin
65%
n/a
n/a
show
Past producing mine
2023
M&I: 9.0M AG + 17K AU OZ
Inf: 18.4M AG + 29K AU OZ
July 2019 temporarily suspended (security & safety issues)
Production
Nevada , USA
Jerritt Canyon
100% (guess)
30,000
Open Pit
show
75,000 oz a year production.
Plans to increase production to 3000 tpd at 5.5 gpt = 175K oz
2023 -
M&I: 1,691K AU OZ
INF: 1,542K AU OZ
March 2023 temporarily suspended
Total Land Package Size (ha):
40,220
Profitability (by resource)
Proven & Probable
10/29/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
37.38%
38.35%
n/a
0.97%
Percentage Silver:
62.62%
61.65%
n/a
-0.97%
Total (Gold Eq. Oz.):
1.87M
1.83M
n/a
-0.05M
Total (Silver Eq. Oz.):
151.70M
154.10M
n/a
2.40M
P L A U S I B L E
Gold Eq. Oz.:
1.62M
1.57M
n/a
-0.04M
Silver Eq. Oz.:
130.86M
132.78M
n/a
1.92M
Maximum Profit (Gold):
$491.34M
$468.72M
n/a
$-22.62M
Maximum Profit (Silver):
$794.30M
$634.41M
n/a
$-159.89M
Total Maximum Profit:
$1,285.64M
$1,103.13M
n/a
$-182.51M
Max Profit / Current MCap:
0.330
0.314
n/a
-0.017
Max Profit Per Share (Gold):
$1.00
$0.96
n/a
$-0.05
Max Profit Per Share (Silver):
$1.62
$1.29
n/a
$-0.33
Total Max Profit Per Share:
$2.62
$2.25
n/a
$-0.37
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$2,408.16
$2,236.97
n/a
$-171.19
FD MCap / Silver Eq.:
$29.73
$26.50
n/a
$-3.23
FD MCap / Per Metal as % Spot Price:
86.71%
81.73%
n/a
-4.97%
Measured & Indicated
10/29/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
64.28%
65.23%
n/a
0.95%
Percentage Silver:
35.72%
34.77%
n/a
-0.95%
Total (Gold Eq. Oz.):
4.67M
4.60M
n/a
-0.07M
Total (Silver Eq. Oz.):
377.99M
388.27M
n/a
10.28M
P L A U S I B L E
Gold Eq. Oz.:
3.44M
3.39M
n/a
-0.06M
Silver Eq. Oz.:
278.89M
285.85M
n/a
6.96M
Maximum Profit (Gold):
$1,782.88M
$1,700.78M
n/a
$-82.09M
Maximum Profit (Silver):
$1,061.85M
$848.11M
n/a
$-213.74M
Total Maximum Profit:
$2,844.72M
$2,548.89M
n/a
$-295.83M
Max Profit / Current MCap:
0.731
0.724
n/a
-0.007
Max Profit Per Share (Gold):
$3.64
$3.47
n/a
$-0.17
Max Profit Per Share (Silver):
$2.17
$1.73
n/a
$-0.44
Total Max Profit Per Share:
$5.81
$5.20
n/a
$-0.60
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$1,129.95
$1,039.08
n/a
$-90.88
FD MCap / Silver Eq.:
$13.95
$12.31
n/a
$-1.64
FD MCap / Per Metal as % Spot Price:
40.68%
37.96%
n/a
-2.72%
Reserves & Resources
10/29/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
65.85%
66.78%
n/a
0.93%
Percentage Silver:
34.15%
33.22%
n/a
-0.93%
Total (Gold Eq. Oz.):
7.59M
7.49M
n/a
-0.11M
Total (Silver Eq. Oz.):
614.99M
632.12M
n/a
17.13M
P L A U S I B L E
Gold Eq. Oz.:
4.66M
4.59M
n/a
-0.07M
Silver Eq. Oz.:
377.43M
387.14M
n/a
9.70M
Maximum Profit (Gold):
$2,484.80M
$2,370.38M
n/a
$-114.41M
Maximum Profit (Silver):
$1,375.38M
$1,098.53M
n/a
$-276.85M
Total Maximum Profit:
$3,860.18M
$3,468.92M
n/a
$-391.27M
Max Profit / Current MCap:
0.992
0.986
n/a
-0.006
Max Profit Per Share (Gold):
$5.07
$4.84
n/a
$-0.23
Max Profit Per Share (Silver):
$2.81
$2.24
n/a
$-0.57
Total Max Profit Per Share:
$7.88
$7.08
n/a
$-0.80
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$834.92
$767.22
n/a
$-67.70
FD MCap / Silver Eq.:
$10.31
$9.09
n/a
$-1.22
FD MCap / Per Metal as % Spot Price:
30.06%
28.03%
n/a
-2.03%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
10/29/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Spot Gold:
$2,777.40
$2,737.00
11/02/2024
$-40.40
Spot Silver:
$34.29
$32.42
11/02/2024
$-1.87
Gold:Silver Ratio:
81.00
84.42
11/02/2024
3.43
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
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%
Follow us on: