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:FR
CAD
Description
First Majestic Silver Corp are a silver focused emerging major with four producing mines in Mexico and USA, one mine in development in Mexico and three exploration properties. Currently they produce roughly 25.0Moz. of silver per year. They have approximately 630Moz. of silver in the reserves and resources category of which 350Moz. are in the measured and indicated category. They have a market capitalisation of ~$1796.97M which is a rise of roughly 11% over the last five months. As of 07/09/2023 they have ~$192M debt and ~$235M cash. They have 287M shares outstanding and trade on the New York Stock Exchange and the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
07/09/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$1,615.51M
$1,796.97M
11/04/2023
$181.46M
Total Assets:
$1,019.00M
$1,019.00M
07/09/2023
$0.00M
Total Liabilities:
$374.00M
$374.00M
07/09/2023
$0.00M
Current Assets:
$300.00M
$300.00M
07/09/2023
$0.00M
Current Liabilities:
$78.00M
$78.00M
07/09/2023
$0.00M
Total Debt:
$192.00M
$192.00M
07/09/2023
$0.00M
Cash:
$235.00M
$235.00M
07/09/2023
$0.00M
Enterprise Value:
$1,572.51M
$1,753.97M
07/31/2025
$181.46M
Cash Flow:
$27.54M
$56.00M
never
$28.46M
Cash Flow Multiple:
58.66
32.09
never
-26.57
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
07/09/2023
n/a
Misc
07/09/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
274,000,000
287,000,000
11/04/2023
13,000,000
Shares (FD):
289,000,000
301,000,000
11/04/2023
12,000,000
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
07/09/2023
n/a
Production (Gold Eq Oz.):
(guess) 323,113
(guess) 309,283
11/02/2023
-13,830
Production (Silver Eq Oz.) :
(guess) 27,000,000
(guess) 25,000,000
11/02/2023
-2,000,000
Initial CapEx (Outstanding):
n/a
n/a
07/09/2023
n/a
Funding Option:
n/a
n/a
07/09/2023
n/a
Documentation:
none
PRODUCER
11/19/2023
n/a
Future MCap Modifier:
0.3Producer: Elite Quality
0.3Producer: Elite Quality
04/24/2023
0
Cash Flow Multiplier:
10
10
04/12/2023
0.00
Resource Data
GOLD
07/09/2023 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
07/09/2023
0.00M
Measured & Indicated:
n/a
n/a
07/09/2023
0.00M
Inferred:
n/a
n/a
07/09/2023
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
07/09/2023
0.00M
Measured & Indicated:
n/a
n/a
07/09/2023
0.00M
Inferred:
n/a
n/a
07/09/2023
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
07/09/2023
$0.00
Extra Operating Cost:
n/a
n/a
07/09/2023
$0.00
Average Grade:
n/a
n/a
07/09/2023
n/a
Recovery Rate:
n/a
n/a
07/09/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
07/09/2023
0.00M
Annual Production:
n/a
n/a
07/09/2023
n/a
Cash Cost:
n/a
n/a
07/09/2023
n/a
Extra Operating Cost:
n/a
n/a
07/09/2023
n/a
SILVER
07/09/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
180.00M
180.00M
07/09/2023
0.00M
Measured & Indicated:
350.00M
350.00M
07/09/2023
0.00M
Inferred:
280.00M
280.00M
07/09/2023
0.00M
Reserves & Resources:
630.00M
630.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
162.00M
162.00M
07/09/2023
0.00M
Measured & Indicated:
284.40M
284.40M
07/09/2023
0.00M
Inferred:
126.00M
126.00M
07/09/2023
0.00M
Reserves & Resources:
410.40M
410.40M
never
0.00M
C U R R E N T
Annual Production:
(guess) 27,000,000oz.
(guess) 25,000,000oz.
11/02/2023
-2,000,000oz.
Cash Cost:
$13.00
$13.00
07/09/2023
$0.00
Extra Operating Cost:
$9.00
$10.00
07/20/2023
$1.00
Average Grade:
350.00 g/t
350.00 g/t
07/09/2023
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
11/19/2023
0.00%
F U T U R E
Proven & Probable:
500.00M
500.00M
07/09/2023
0.00M
Annual Production:
35,000,000oz.
35,000,000oz.
07/09/2023
0oz.
Cash Cost:
$15.00
$16.00
07/20/2023
$1.00
Extra Operating Cost:
$10.00
$11.00
07/20/2023
$1.00
Property
Last Analysis Data (07/09/2023)
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
Mexico , Mexico
San Dimas
100% (guess)
n/a
Underground
show
134 million oz at 300 gpt
plus gold production sold at cost.
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 , Mexico
San Martin
65%
n/a
n/a
show
Past producing mine
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):
30,001
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
07/09/2023 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
0.07M
Total (Silver Eq. Oz.):
180.00M
180.00M
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.07M
Silver Eq. Oz.:
162.00M
162.00M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$165.24M
$362.88M
n/a
$197.64M
Total Maximum Profit:
$165.24M
$362.88M
n/a
$197.64M
Max Profit / Current MCap:
0.102
0.202
n/a
0.100
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$0.57
$1.21
n/a
$0.63
Total Max Profit Per Share:
$0.57
$1.21
n/a
$0.63
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$833.31
$896.62
n/a
$63.32
FD MCap / Silver Eq.:
$9.97
$11.09
n/a
$1.12
FD MCap / Per Metal as % Spot Price:
43.32%
43.95%
n/a
0.63%
Measured & Indicated
07/09/2023 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
0.14M
Total (Silver Eq. Oz.):
350.00M
350.00M
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.:
284.40M
284.40M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$290.09M
$637.06M
n/a
$346.97M
Total Maximum Profit:
$290.09M
$637.06M
n/a
$346.97M
Max Profit / Current MCap:
0.180
0.355
n/a
0.175
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$1.00
$2.12
n/a
$1.11
Total Max Profit Per Share:
$1.00
$2.12
n/a
$1.11
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$474.67
$510.73
n/a
$36.07
FD MCap / Silver Eq.:
$5.68
$6.32
n/a
$0.64
FD MCap / Per Metal as % Spot Price:
24.68%
25.03%
n/a
0.36%
Reserves & Resources
07/09/2023 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
0.25M
Total (Silver Eq. Oz.):
630.00M
630.00M
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.:
410.40M
410.40M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$418.61M
$919.30M
n/a
$500.69M
Total Maximum Profit:
$418.61M
$919.30M
n/a
$500.69M
Max Profit / Current MCap:
0.259
0.512
n/a
0.252
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$1.45
$3.05
n/a
$1.61
Total Max Profit Per Share:
$1.45
$3.05
n/a
$1.61
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$328.94
$353.93
n/a
$24.99
FD MCap / Silver Eq.:
$3.94
$4.38
n/a
$0.44
FD MCap / Per Metal as % Spot Price:
17.10%
17.35%
n/a
0.25%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
07/09/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Spot Gold:
$1,923.60
$2,040.20
12/01/2023
$116.60
Spot Silver:
$23.02
$25.24
12/01/2023
$2.22
Gold:Silver Ratio:
83.56
80.83
12/01/2023
-2.73
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: