Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

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:AG CAD

Description

First Majestic Silver Corp are a gold and silver focused emerging major with four producing mines in Mexico and USA, one mine in development in Mexico and four exploration properties. Currently they produce roughly 135koz. of gold and 14.0Moz. 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 ~$3342.31M which is a rise of roughly 24% over the last one months. As of 02/28/2025 they have ~$265M debt and ~$202M cash. They have 483M 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 02/28/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $2,692.90M $3,342.31M 02/28/2025 $649.41M
Total Assets: $1,019.00M $1,019.00M 02/28/2025 $0.00M
Total Liabilities: $374.00M $374.00M 02/28/2025 $0.00M
Current Assets: $300.00M $300.00M 02/28/2025 $0.00M
Current Liabilities: $78.00M $78.00M 02/28/2025 $0.00M
Total Debt: $265.00M $265.00M 02/28/2025 $0.00M
Cash: $202.00M $202.00M 02/28/2025 $0.00M
Enterprise Value: $2,755.90M $3,405.31M 11/28/2077 $649.41M
Cash Flow: $208.02M $282.80M never $74.79M
Cash Flow Multiple: 12.95 11.82 never -1.13
Net Debt to
Cash Flow Ratio:		 0.30 0.22 never -0.08
Finance within 1 year: 02/28/2025 n/a
Misc 02/28/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 482,505,780 482,505,780 02/28/2025 0
Shares (FD): 501,471,370 501,471,370 02/28/2025 0
Insider Ownership: n/a n/a 01/14/2018 n/a
Dividend (Annual): n/a 0.36% 02/28/2025 0.36%
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a n/a 02/28/2025 n/a
Production (Gold Eq Oz.): (guess) 
287,538		 (guess) 
287,215		 02/28/2025 -323
Production (Silver Eq Oz.): (guess) 
26,390,328		 (guess) 
26,416,657		 02/28/2025 26,329
Initial CapEx (Outstanding): n/a n/a 02/28/2025 n/a
Funding Option: n/a n/a 02/28/2025 n/a
Documentation: none PRODUCER 02/28/2025 n/a
Future MCap Modifier: 0.3
Producer: Elite Quality
 0.3
Producer: Elite Quality
 04/24/2023 0
Cash Flow Multiplier: 20 20 02/28/2025 0.00

Resource Data

GOLD 02/28/2025
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 02/28/2025 0.00M
Measured & Indicated: 3.00M 3.00M 02/28/2025 0.00M
Inferred: 2.00M 2.00M 02/28/2025 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 02/28/2025 0.00M
Measured & Indicated: 2.03M 2.03M 02/28/2025 0.00M
Inferred: 0.80M 0.80M 02/28/2025 0.00M
Reserves & Resources: 2.83M 2.83M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
135,000oz.		 (guess) 
135,000oz.		 02/28/2025 0oz.
Cash Cost: $1,250 $1,250 02/28/2025 $0.00
Extra Operating Cost: $700 $700 02/28/2025 $0.00
Total: $1,950 $1,950 02/28/2025 $0.00
Margin (Free Cash Flow): $906 (32%) $1,170 (37%) $263.60
G
R
A
D
E		 Underground (Avg): 5.00 g/t 5.00 g/t 02/28/2025 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% 02/28/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 4.00M 4.00M 02/28/2025 0.00M
Annual Production: 275,000oz. 275,000oz. 02/28/2025 0oz.
Cash Cost: $1,400 $1,400 02/28/2025 $0
Extra Operating Cost: $700 $700 02/28/2025 $0
SILVER 02/28/2025
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 02/28/2025 0.00M
Measured & Indicated: 135.00M 135.00M 02/28/2025 0.00M
Inferred: 75.00M 75.00M 02/28/2025 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 02/28/2025 0.00M
Measured & Indicated: 114.30M 114.30M 02/28/2025 0.00M
Inferred: 33.75M 33.75M 02/28/2025 0.00M
Reserves & Resources: 148.05M 148.05M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
14,000,000oz.		 (guess) 
14,000,000oz.		 02/28/2025 0oz.
Cash Cost: $14.00 $14.00 02/28/2025 $0.00
Extra Operating Cost: $11.00 $11.00 02/28/2025 $0.00
Total: $25.00 $25.00 02/28/2025 $0.00
Margin (Free Cash Flow): $6.12 (19.67%) $8.92 (26.30%) $2.80
G
R
A
D
E		 Underground (Avg): 180.00 g/t 180.00 g/t 02/28/2025 n/a
Open Pit (Avg): n/a n/a 07/09/2023 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 02/28/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 200.00M 200.00M 02/28/2025 0.00M
Annual Production: 15,000,000oz. 15,000,000oz. 02/28/2025 0oz.
Cash Cost: $16.00 $16.00 02/28/2025 $0.00
Extra Operating Cost: $12.00 $12.00 02/28/2025 $0.00

Property

Last Analysis Data  (02/28/2025)
Stage Name Owned Au Ag Cu Notes
Prod La Encantada 100% 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
Prod San Dimas 100% 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)
Prod Santa Elena 100% 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)
Dev Del Toro 100% 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)
Exp Cerros Los Gatos 70% show
70% ownership (currently 51%, option for 70%.
Exp Jalisco 100% n/a
Exp La Luz 100% n/a
Exp San Martin 65% 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)
Prod Jerritt Canyon 100% 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): 140,220  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod La Encantada 100% 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
Prod San Dimas 100% 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)
Prod Santa Elena 100% 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)
Dev Del Toro 100% 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)
Exp Cerros Los Gatos 70% show
70% ownership (currently 51%, option for 70%.
Exp Jalisco 100% n/a
Exp La Luz 100% n/a
Exp San Martin 65% 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)
Prod Jerritt Canyon 100% 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): 140,220  

Profitability (by resource)

Proven &
Probable		 02/28/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 40.34% 40.40% n/a 0.06%
Percentage Silver: 59.66% 59.60% n/a -0.06%
Total (Gold Eq. Oz.): 1.74M 1.73M n/a 0.00M
Total (Silver Eq. Oz.): 159.25M 159.38M n/a 0.14M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.49M 1.49M n/a 0.00M
Silver Eq. Oz.: 136.90M 137.01M n/a 0.11M
Maximum Profit (Gold): $507.47M $655.09M n/a $147.62M
Maximum Profit (Silver): $523.26M $762.66M n/a $239.40M
Total Maximum Profit: $1,030.73M $1,417.75M n/a $387.02M
Max Profit / Current MCap: 0.383 0.424 n/a 0.041
Max Profit Per Share (Gold): $1.01 $1.31 n/a $0.29
Max Profit Per Share (Silver): $1.04 $1.52 n/a $0.48
Total Max Profit Per Share: $2.06 $2.83 n/a $0.77
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $1,805.41 $2,243.76 n/a $438.35
FD MCap / Silver Eq.: $19.67 $24.40 n/a $4.72
FD MCap / Per Metal
as % Spot Price:		 63.21% 71.92% n/a 8.71%
Measured &
Indicated		 02/28/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 67.10% 67.15% n/a 0.05%
Percentage Silver: 32.90% 32.85% n/a -0.05%
Total (Gold Eq. Oz.): 4.47M 4.47M n/a 0.00M
Total (Silver Eq. Oz.): 410.34M 410.93M n/a 0.59M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.28M 3.27M n/a 0.00M
Silver Eq. Oz.: 300.80M 301.19M n/a 0.40M
Maximum Profit (Gold): $1,841.40M $2,377.03M n/a $535.64M
Maximum Profit (Silver): $699.52M $1,019.56M n/a $320.04M
Total Maximum Profit: $2,540.91M $3,396.59M n/a $855.68M
Max Profit / Current MCap: 0.944 1.016 n/a 0.073
Max Profit Per Share (Gold): $3.67 $4.74 n/a $1.07
Max Profit Per Share (Silver): $1.39 $2.03 n/a $0.64
Total Max Profit Per Share: $5.07 $6.77 n/a $1.71
Total Free Profit Per Share: $0.00 $0.11 n/a $0.11
FD MCap / Gold Eq.: $821.67 $1,020.64 n/a $198.97
FD MCap / Silver Eq.: $8.95 $11.10 n/a $2.14
FD MCap / Per Metal
as % Spot Price:		 28.77% 32.71% n/a 3.95%

Reserves &
Resources		 02/28/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 68.61% 68.65% n/a 0.04%
Percentage Silver: 31.39% 31.35% n/a -0.04%
Total (Gold Eq. Oz.): 7.29M 7.28M n/a 0.00M
Total (Silver Eq. Oz.): 668.90M 669.88M n/a 0.98M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.45M 4.44M n/a 0.00M
Silver Eq. Oz.: 407.97M 408.52M n/a 0.55M
Maximum Profit (Gold): $2,566.36M $3,312.87M n/a $746.52M
Maximum Profit (Silver): $906.07M $1,320.61M n/a $414.54M
Total Maximum Profit: $3,472.42M $4,633.48M n/a $1,161.06M
Max Profit / Current MCap: 1.289 1.386 n/a 0.097
Max Profit Per Share (Gold): $5.12 $6.61 n/a $1.49
Max Profit Per Share (Silver): $1.81 $2.63 n/a $0.83
Total Max Profit Per Share: $6.92 $9.24 n/a $2.32
Total Free Profit Per Share: $1.55 $2.57 n/a $1.02
FD MCap / Gold Eq.: $605.81 $752.49 n/a $146.67
FD MCap / Silver Eq.: $6.60 $8.18 n/a $1.58
FD MCap / Per Metal
as % Spot Price:		 21.21% 24.12% n/a 2.91%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults