Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Mid-tier Producer
Rating & Risk: Login to view
First Majestic Silver Corp
www: www.firstmajestic.com     email: info@firstmajestic.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NYSE:AG USD
TSE:FR CAD

Description

First Majestic Silver Corp are a silver focused mid-tier producer with seven producing mines in Canada and Mexico, three mines in development in Canada and Mexico and exploration properties. Currently they produce roughly 23.0Moz. of silver per year. They have approximately 550Moz. of silver in the reserves and resources category of which 250Moz. are in the measured and indicated category. They have a market capitalisation of ~$2013.76M which is a rise of roughly 73% over the last seven months. As of 12/30/2018 they have ~$146M debt and ~$72M cash. They have 193M 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 12/30/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $1,167.25M $2,013.76M 12/30/2018 $846.51M
Total Assets: $1,100.00M $1,100.00M 12/30/2018 $0.00M
Total Liabilities: $355.00M $355.00M 12/30/2018 $0.00M
Current Assets: $181.00M $181.00M 12/30/2018 $0.00M
Current Liabilities: $53.00M $53.00M 12/30/2018 $0.00M
Total Debt: $146.00M $146.00M 12/30/2018 $0.00M
Cash: $72.00M $72.00M 12/30/2018 $0.00M
Enterprise Value: $1,241.25M $2,087.76M 02/27/2036 $846.51M
Cash Flow: $-10.47M $6.44M never $16.91M
Cash Flow Multiple: 0.00 312.70 never 312.70
Net Debt to
Cash Flow Ratio:		 n/a 11.49 never 11.49
Finance within 1 year: 12/30/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 12/30/2018 0.00%
Misc 12/30/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 193,000,000 193,000,000 12/30/2018 0
Shares (FD): 203,000,000 203,000,000 12/30/2018 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 12/30/2018 n/a
Production (Gold Eq Oz.): (guess) 
275,734		 (guess) 
261,400		 12/30/2018 -14,334
Production (Silver Eq Oz.): (guess) 
23,000,000		 (guess) 
23,000,000		 12/30/2018 0
Initial CapEx (Outstanding): n/a n/a 12/30/2018 n/a
Funding Option: n/a n/a 12/30/2018 n/a
Documentation: none PRODUCER 12/30/2018 n/a
Value Adjustment: 100% 100% never 0%

Resource Data

GOLD 12/30/2018
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 12/30/2018 0.00M
Measured & Indicated: n/a n/a 12/30/2018 0.00M
Inferred: n/a n/a 12/30/2018 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 12/30/2018 0.00M
Measured & Indicated: n/a n/a 12/30/2018 0.00M
Inferred: n/a n/a 12/30/2018 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 12/30/2018 $0.00
Extra Operating Cost: n/a n/a 12/30/2018 $0.00
Average Grade: n/a n/a 12/30/2018 n/a
Recovery Rate: n/a n/a 12/30/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/30/2018 0.00M
Annual Production: n/a n/a 12/30/2018 n/a
Cash Cost: n/a n/a 12/30/2018 n/a
Extra Operating Cost: n/a n/a 12/30/2018 n/a
SILVER 12/30/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 196.00M 196.00M 12/30/2018 0.00M
Measured & Indicated: 250.00M 250.00M 12/30/2018 0.00M
Inferred: 300.00M 300.00M 12/30/2018 0.00M
Reserves & Resources: 550.00M 550.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 176.40M 176.40M 12/30/2018 0.00M
Measured & Indicated: 215.28M 215.28M 12/30/2018 0.00M
Inferred: 135.00M 135.00M 12/30/2018 0.00M
Reserves & Resources: 350.28M 350.28M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
23,000,000oz.		 (guess) 
23,000,000oz.		 12/30/2018 0oz.
Cash Cost: $8 $8 12/30/2018 $0.00
Extra Operating Cost: $8 $8 12/30/2018 $0.00
Average Grade: 150.00 g/t 150.00 g/t 12/30/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 12/30/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: 400.00M 400.00M 12/30/2018 0.00M
Annual Production: 27,000,000oz. 27,000,000oz. 12/30/2018 0oz.
Cash Cost: $9 $9 12/30/2018 $0
Extra Operating Cost: $9 $9 12/30/2018 $0

Property

Last Analysis Data  (12/30/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
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.
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 Saskatchewan, Canada Goldfields 100% n/a n/a show
1 million oz deposit. Under development. Their next mine after Grey Fox.
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 Australia Kalman 100% n/a n/a n/a
Exploration Mt Isa, Australia Mt Philp 100% n/a n/a n/a
Exploration Ontario, Canada Grey Fox 100% (guess) n/a n/a show
700,000 deposit next to Black Fox. Their next mine.
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
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.
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 Saskatchewan, Canada Goldfields 100% n/a n/a show
1 million oz deposit. Under development. Their next mine after Grey Fox.
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 Australia Kalman 100% n/a n/a n/a
Exploration Mt Isa, Australia Mt Philp 100% n/a n/a n/a
Exploration Ontario, Canada Grey Fox 100% (guess) n/a n/a show
700,000 deposit next to Black Fox. Their next mine.
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		 12/30/2018
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.): 196.00M 196.00M 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.: 176.40M 176.40M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $0.00M $98.78M n/a $98.78M
Total Maximum Profit: $0.00M $98.78M n/a $98.78M
Max Profit / Current MCap: n/a 0.049 n/a 0.049
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.00 $0.49 n/a $0.49
Total Max Profit Per Share: $0.00 $0.49 n/a $0.49
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $551.95 $1,004.46 n/a $452.50
FD Mkt. Cap / Silver Eq.: $6.62 $11.42 n/a $4.80
FD Mkt. Cap / Per Metal
as % Spot Price:		 43.11% 69.61% n/a 26.50%
Measured &
Indicated		 12/30/2018
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 -0.16M
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 -0.13M
Silver Eq. Oz.: 215.28M 215.28M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $0.00M $120.56M n/a $120.56M
Total Maximum Profit: $0.00M $120.56M n/a $120.56M
Max Profit / Current MCap: n/a 0.060 n/a 0.060
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.00 $0.59 n/a $0.59
Total Max Profit Per Share: $0.00 $0.59 n/a $0.59
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $452.27 $823.05 n/a $370.78
FD Mkt. Cap / Silver Eq.: $5.42 $9.35 n/a $3.93
FD Mkt. Cap / Per Metal
as % Spot Price:		 35.32% 57.04% n/a 21.71%

Reserves &
Resources		 12/30/2018
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 -0.34M
Total (Silver Eq. Oz.): 550.00M 550.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a -0.22M
Silver Eq. Oz.: 350.28M 350.28M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $0.00M $196.16M n/a $196.16M
Total Maximum Profit: $0.00M $196.16M n/a $196.16M
Max Profit / Current MCap: n/a 0.097 n/a 0.097
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.00 $0.97 n/a $0.97
Total Max Profit Per Share: $0.00 $0.97 n/a $0.97
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $277.96 $505.84 n/a $227.88
FD Mkt. Cap / Silver Eq.: $3.33 $5.75 n/a $2.42
FD Mkt. Cap / Per Metal
as % Spot Price:		 21.71% 35.05% n/a 13.35%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.