US · AG
First Majestic Silver Corp.
- Sector
- Basic Materials · Silver
- Headquarters
- Vancouver, BC V6C 3L2
- Website
- firstmajestic.com
Price · as of 2025-12-31
$19.85
Market cap 15.72B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $50.08 | +152.29% |
| Intrinsic Value(DCF) | $2,708.33 | +13,543.98% |
| Graham-Dodd Method(GD) | $7.18 | -63.81% |
| Graham Formula(GF) | $45.75 | +130.49% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $18.90 | $58.74 | $0.48 | $8.41 | $111.95 |
| 2012 | $16.12 | $35.40 | $0.22 | $9.15 | $6.99 |
| 2013 | $11.00 | $27.91 | $2.46 | $3.28 | $0.00 |
| 2014 | $5.14 | $22.30 | $0.00 | $1.82 | $0.00 |
| 2015 | $5.67 | $23.48 | $0.00 | $0.02 | $0.40 |
| 2016 | $7.74 | $29.69 | $0.93 | $4.13 | $1.52 |
| 2017 | $5.75 | $27.77 | $0.22 | $1.91 | $1.14 |
| 2018 | $6.69 | $23.66 | $0.00 | $0.00 | $0.00 |
| 2019 | $7.82 | $24.67 | $0.00 | $2.28 | $0.00 |
| 2020 | $16.60 | $31.38 | $1.11 | $4.51 | $0.82 |
| 2021 | $13.23 | $31.47 | $16.82 | $5.42 | $0.00 |
| 2022 | $6.04 | $22.08 | $4.35 | $2.82 | $0.00 |
| 2023 | $5.28 | $19.95 | $0.30 | $2.10 | $0.00 |
| 2024 | $5.90 | $22.21 | $0.48 | $2.58 | $0.00 |
| 2025 | $31.60 | $50.08 | $244.45 | $7.18 | $45.75 |
AI valuation
Our deep-learning model estimates First Majestic Silver Corp.'s (AG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $50.08
- Current price
- $19.85
- AI upside
- +152.29%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$2,708.33
+13,543.98% upside
Graham-Dodd
$7.18
-63.81% upside
Graham Formula
$45.75
+130.49% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| AG | First Majestic Silver Cor… | $19.85 | 15.72B | +152% | +13,544% | -64% | +130% | 90.31 | 5.50 | 11.85 | 22.77 | — | 5.50 | 34.81% | 27.84% | 13.12% | 8.17% | 11.08% | 5.03% | 0.11 | 23.64 | 2.60 | 2.39 | -0.75 | -20294.00% | 12818.00% | 85410.00% | 2.32% | 1.23 | 20.48% | 0.07% | 6.00% | 3.51% | 40.71 | 41.23 | 11.33 | 6.53 |
| AXTA | Axalta Coating Systems Lt… | $33.41 | 7.13B | +32% | -59% | -66% | -72% | 18.62 | 3.00 | 1.38 | 9.49 | — | -11.81 | 32.52% | 14.36% | 7.39% | 17.75% | 10.29% | 5.09% | 1.45 | 4.18 | 2.06 | 1.41 | 2.65 | -225.00% | -301.00% | 390.00% | 6.44% | 0.47 | 9.13% | 0.00% | 0.00% | 5.13% | 13.29 | 21.57 | 1.91 | 2.41 |
| CLF | Cleveland-Cliffs Inc. | $10.66 | 6.08B | +29% | -57% | — | — | -3.93 | 0.92 | 0.30 | -304.99 | -4.31 | 1.77 | -4.10% | -7.29% | -7.94% | -22.35% | -6.73% | -6.97% | 1.34 | -2.28 | 1.95 | 0.45 | -180.31 | 9108.00% | -300.00% | 7339.00% | -18.23% | -0.14 | -7.15% | 0.00% | 0.00% | 0.00% | -10.12 | -13.42 | 0.74 | 1.10 |
| HBM | Hudbay Minerals Inc. | $28.33 | 11.22B | +8% | -7% | -47% | -14% | 18.28 | 3.28 | 4.80 | 10.86 | 2.90 | 3.36 | 29.07% | 25.53% | 26.28% | 20.02% | 10.08% | 9.89% | 0.34 | 7.49 | 0.95 | 0.77 | 0.51 | 63000.00% | 891.00% | -3763.00% | 1.87% | 0.55 | 5.73% | 0.05% | 1.00% | 1.16% | 19.75 | 56.09 | 5.04 | 2.87 |
| HL | Hecla Mining Company | $24.91 | 16.7B | +56% | -40% | -75% | +17% | 49.91 | 6.20 | 11.28 | 22.73 | 6.52 | 6.20 | 41.12% | 37.46% | 22.61% | 13.89% | 13.89% | 9.52% | 0.12 | 12.82 | 2.72 | 2.11 | 0.08 | 76572.00% | 5303.00% | 809680.00% | 1.93% | 2.43 | 12.04% | 0.06% | 3.20% | 2.98% | 30.12 | 51.75 | 11.28 | 9.01 |
| IAG | IAMGOLD Corporation | $24.57 | 14.58B | +78% | -61% | -46% | +295% | 20.63 | 3.33 | 4.80 | 9.19 | — | 3.33 | 41.22% | 38.91% | 23.29% | 17.98% | 19.51% | 11.55% | 0.20 | 10.38 | 1.75 | 0.94 | 0.27 | -2267.00% | 7776.00% | -65460.00% | 5.53% | 2.07 | 17.65% | 0.00% | 0.00% | 3.14% | 12.72 | 18.62 | 4.95 | 5.30 |
| LPX | Louisiana-Pacific Corpora… | $84.74 | 5.92B | -30% | -57% | -79% | -99% | 40.07 | 3.38 | 2.16 | 14.71 | — | 3.45 | 21.75% | 9.60% | 5.39% | 8.58% | 10.91% | 5.62% | 0.23 | 17.33 | 2.78 | 1.44 | 0.27 | -6469.00% | -792.00% | -7844.00% | 1.56% | 1.31 | 5.13% | 1.33% | 53.40% | 2.38% | 22.92 | 65.48 | 2.20 | 6.38 |
| OR | OR Royalties Inc. | $47.39 | 8.89B | -17% | -60% | -79% | +146% | 43.52 | 6.38 | 32.34 | 36.94 | 3.73 | 6.77 | 83.38% | 72.92% | 74.30% | 18.27% | 16.03% | 16.28% | 0.01 | 45.20 | 4.53 | 4.45 | -0.55 | 116667.00% | 10258.00% | 23697.00% | 2.33% | 7.67 | 19.38% | 0.39% | 16.90% | 2.57% | 43.70 | 42.35 | 31.87 | 38.88 |
| TFPM | Triple Flag Precious Meta… | $41.36 | 8.54B | +9% | -60% | -70% | +54% | 34.29 | 4.10 | 21.17 | 26.16 | — | 4.10 | 67.56% | 59.32% | 61.74% | 12.93% | 11.55% | 12.59% | 0.00 | 54.68 | 3.92 | 3.79 | -0.08 | -119091.00% | 4703.00% | -4055.00% | 1.11% | 8.11 | 5.12% | 0.56% | 19.10% | 0.67% | 35.19 | 89.00 | 20.87 | 74.48 |
About First Majestic Silver Corp.
First Majestic Silver Corp. engages in the acquisition, exploration, development, and production of mineral properties with a focus on silver and gold production in North America. It holds 100% interests in the San Dimas Silver/Gold Mine covering an area of 71,868 hectares located in Durango and Sinaloa states; the Santa Elena Silver/Gold Mine covering an area of 102,244 hectares located in Sonora; Jerritt Canyon gold mine that covers an area of approximately of 30,821 hectares located in Elko County, Nevada; and the La Encantada Silver Mine covering an area of 4,076 hectares situated in Coahuila, as well as surface land ownership of 1,343 hectares. The company also holds 100% interests in the La Parrilla Silver Mine that covers an area of 69,478 hectares located in Durango; the Del Toro Silver Mine consisting of 3,815 hectares of mining concessions and 219 hectares of surface rights located in Zacatecas; the San Martin Silver Mine includes 33 mining concessions covering an area of 12,795 hectares located in Jalisco; and the La Guitarra Silver Mine that covers an area of 39,714 hectares located in Mexico. In addition, it holds interest in the Springpole project, a gold and silver project covering an area of approximately 41,913 hectares in Ontario, Canada. The company was formerly known as First Majestic Resource Corp. and changed its name to First Majestic Silver Corp. in November 2006. First Majestic Silver Corp. was incorporated in 1979 and is headquartered in Vancouver, Canada.
- CEO
- Keith N. Neumeyer
- Employees
- 4K
- Beta
- 1.53
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2,708.33 ÷ $19.85) − 1 = +13,543.98% (DCF, example).