investorscraft@gmail.com

Intrinsic ValueFirst Majestic Silver Corp. (AG.TO)

Previous Close$28.35
Intrinsic Value
Upside potential
Previous Close
$28.35

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

First Majestic Silver Corp. is a mid-tier silver and gold producer focused on high-grade mineral properties in Mexico. The company operates three primary mines—San Dimas, Santa Elena, and La Encantada—which collectively contribute to its production base. With a strong emphasis on silver, First Majestic leverages its vertically integrated operations, including mining, milling, and processing, to optimize margins. The firm competes in a volatile commodity market, where pricing fluctuations significantly impact profitability. Its strategic focus on cost control and operational efficiency positions it as a nimble player in the precious metals sector, though it faces competition from larger diversified miners. The company’s geographic concentration in Mexico offers access to prolific mineral districts but also exposes it to regional regulatory and geopolitical risks. First Majestic’s ability to sustain production growth while managing costs will be critical to maintaining its market position amid fluctuating metal prices.

Revenue Profitability And Efficiency

First Majestic reported revenue of CAD 563.6 million for the period, though net income stood at a loss of CAD 101.9 million, reflecting challenges in cost management and metal price volatility. Operating cash flow of CAD 152 million indicates some operational resilience, but negative EPS of CAD -0.35 underscores profitability pressures. Capital expenditures were modest at CAD 20 million, suggesting a disciplined approach to reinvestment.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its reliance on silver prices, which have been volatile. Operating cash flow coverage of capital expenditures appears adequate, but the net loss highlights inefficiencies in converting revenue into sustainable earnings. The firm’s ability to improve margins through operational upgrades and cost reductions will be pivotal for long-term capital efficiency.

Balance Sheet And Financial Health

First Majestic maintains a solid liquidity position with CAD 202.2 million in cash and equivalents, against total debt of CAD 236.6 million. The balance sheet reflects moderate leverage, but the negative net income raises concerns about debt servicing capacity if metal prices remain subdued. The company’s financial health hinges on stabilizing cash flows and managing debt levels prudently.

Growth Trends And Dividend Policy

Growth prospects are tied to production expansion and metal price trends, with limited near-term catalysts. The dividend of CAD 0.03 per share signals a commitment to shareholder returns, though sustainability depends on improved profitability. The firm’s ability to execute on operational targets will determine its capacity to sustain dividends while funding growth initiatives.

Valuation And Market Expectations

With a market cap of CAD 3.93 billion and a beta of 1.16, First Majestic is viewed as a higher-risk play on silver prices. The market appears to discount its earnings challenges, focusing instead on its leverage to potential silver price appreciation. Valuation multiples reflect skepticism about near-term profitability improvements.

Strategic Advantages And Outlook

First Majestic’s strategic advantages include its high-grade silver assets and operational focus, but its outlook remains heavily dependent on commodity cycles. Success will require disciplined cost management, exploration success, and favorable metal price trends. The company’s ability to navigate these variables will dictate its long-term competitiveness in the precious metals sector.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount