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

First Majestic Silver Corp

www: www.firstmajestic.com   email: info@firstmajestic.com
Category: Emerging Major
Rating & Risk: Login to view
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 eight producing mines in Canada, Mexico and USA, three mines in development in Canada and Mexico and exploration properties. Currently they produce roughly 35.0Moz. of silver per year. They have approximately 500Moz. of silver in the reserves and resources category of which 300Moz. are in the measured and indicated category. They have a market capitalisation of ~$2149.2M which is a rise of roughly 16% over the last seven months. As of 07/06/2022 they have ~$183M debt and ~$192M cash. They have 263M 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 07/06/2022
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $1,849.50M $2,149.20M 07/06/2022 $299.70M
Total Assets: $1,019.00M $1,019.00M 07/06/2022 $0.00M
Total Liabilities: $374.00M $374.00M 07/06/2022 $0.00M
Current Assets: $300.00M $300.00M 07/06/2022 $0.00M
Current Liabilities: $78.00M $78.00M 07/06/2022 $0.00M
Total Debt: $183.00M $183.00M 07/06/2022 $0.00M
Cash: $192.00M $192.00M 07/06/2022 $0.00M
Enterprise Value: $1,840.50M $2,140.20M 10/26/2037 $299.70M
Cash Flow: $12.54M $63.46M never $50.91M
Cash Flow Multiple: 147.44 33.87 never -113.57
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 07/06/2022 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 07/06/2022 0.00%
Misc 07/06/2022
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 263,000,000 263,000,000 07/06/2022 0
Shares (FD): 270,000,000 270,000,000 07/06/2022 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 07/06/2022 n/a
Production (Gold Eq Oz.): (guess) 
375,365		 (guess) 
428,397		 01/19/2023 53,033
Production (Silver Eq Oz.): (guess) 
32,000,000		 (guess) 
35,000,000		 01/19/2023 3,000,000
Initial CapEx (Outstanding): n/a n/a 07/06/2022 n/a
Funding Option: n/a n/a 07/06/2022 n/a
Documentation: none PRODUCER 01/19/2023 n/a
Value Adjustment: 250% 250% never 0%

Resource Data

GOLD 07/06/2022
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 07/06/2022 0.00M
Measured & Indicated: n/a n/a 07/06/2022 0.00M
Inferred: n/a n/a 07/06/2022 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 07/06/2022 0.00M
Measured & Indicated: n/a n/a 07/06/2022 0.00M
Inferred: n/a n/a 07/06/2022 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 07/06/2022 $0.00
Extra Operating Cost: n/a n/a 07/06/2022 $0.00
Average Grade: n/a n/a 07/06/2022 n/a
Recovery Rate: n/a n/a 07/06/2022 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/06/2022 0.00M
Annual Production: n/a n/a 07/06/2022 n/a
Cash Cost: n/a n/a 07/06/2022 n/a
Extra Operating Cost: n/a n/a 07/06/2022 n/a
SILVER 07/06/2022
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 07/06/2022 0.00M
Measured & Indicated: 300.00M 300.00M 07/06/2022 0.00M
Inferred: 200.00M 200.00M 07/06/2022 0.00M
Reserves & Resources: 500.00M 500.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 162.00M 162.00M 07/06/2022 0.00M
Measured & Indicated: 248.40M 248.40M 07/06/2022 0.00M
Inferred: 90.00M 90.00M 07/06/2022 0.00M
Reserves & Resources: 338.40M 338.40M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
32,000,000oz.		 (guess) 
35,000,000oz.		 01/19/2023 3,000,000oz.
Cash Cost: $13.00 $13.00 07/06/2022 $0.00
Extra Operating Cost: $8.00 $8.00 07/06/2022 $0.00
Average Grade: 350.00 g/t 350.00 g/t 07/06/2022 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 01/19/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: 400.00M 500.00M 09/21/2022 100.00M
Annual Production: 32,000,000oz. 45,000,000oz. 12/29/2022 13,000,000oz.
Cash Cost: $13.00 $15.00 09/21/2022 $2.00
Extra Operating Cost: $7.00 $8.00 07/06/2022 $1.00

Property

Last Analysis Data  (07/06/2022)
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 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 Mexico, Mexico San Dimas 100% (guess) n/a Underground show
134 million oz at 300 gpt

plus gold production sold at cost.
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
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): 297,801  
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 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 Mexico, Mexico San Dimas 100% (guess) n/a Underground show
134 million oz at 300 gpt

plus gold production sold at cost.
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
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): 297,801  

Profitability (by resource)

Proven &
Probable		 07/06/2022
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 0.09M
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 0.08M
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): $222.26M $1,027.97M n/a $805.71M
Total Maximum Profit: $222.26M $1,027.97M n/a $805.71M
Max Profit / Current MCap: 0.120 0.478 n/a 0.358
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.82 $3.81 n/a $2.98
Total Max Profit Per Share: $0.82 $3.81 n/a $2.98
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $973.28 $1,083.88 n/a $110.61
FD Mkt. Cap / Silver Eq.: $11.42 $13.27 n/a $1.85
FD Mkt. Cap / Per Metal
as % Spot Price:		 52.95% 56.24% n/a 3.29%
Measured &
Indicated		 07/06/2022
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 0.15M
Total (Silver Eq. Oz.): 300.00M 300.00M 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.: 248.40M 248.40M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $340.80M $1,576.22M n/a $1,235.42M
Total Maximum Profit: $340.80M $1,576.22M n/a $1,235.42M
Max Profit / Current MCap: 0.184 0.733 n/a 0.549
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $1.26 $5.84 n/a $4.58
Total Max Profit Per Share: $1.26 $5.84 n/a $4.58
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $634.75 $706.88 n/a $72.14
FD Mkt. Cap / Silver Eq.: $7.45 $8.65 n/a $1.21
FD Mkt. Cap / Per Metal
as % Spot Price:		 34.53% 36.68% n/a 2.14%

Reserves &
Resources		 07/06/2022
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.): 500.00M 500.00M 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.: 338.40M 338.40M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $464.28M $2,147.32M n/a $1,683.03M
Total Maximum Profit: $464.28M $2,147.32M n/a $1,683.03M
Max Profit / Current MCap: 0.251 0.999 n/a 0.748
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $1.72 $7.95 n/a $6.23
Total Max Profit Per Share: $1.72 $7.95 n/a $6.23
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $465.93 $518.88 n/a $52.95
FD Mkt. Cap / Silver Eq.: $5.47 $6.35 n/a $0.89
FD Mkt. Cap / Per Metal
as % Spot Price:		 25.35% 26.92% n/a 1.57%

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.     ×