investorscraft@gmail.com

Intrinsic ValueFirst Majestic Silver Corp. (AG)

Previous Close$10.54
Intrinsic Value
Upside potential
Previous Close
$10.54

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. operates as a primary silver producer with a diversified portfolio of mining assets in North America. The company focuses on high-grade silver deposits, with operations spanning Mexico and the United States. Its core revenue model is driven by the extraction, processing, and sale of silver, gold, and other byproduct metals, positioning it as a key player in the precious metals sector. The company’s flagship assets include the San Dimas and Santa Elena mines, which contribute significantly to production volumes. First Majestic differentiates itself through operational efficiency and a commitment to sustainable mining practices, though it faces competition from larger diversified miners and fluctuating commodity prices. The company’s market position is influenced by its ability to maintain low-cost production and adapt to volatile metal markets, which are critical in an industry sensitive to macroeconomic trends and investor sentiment toward precious metals.

Revenue Profitability And Efficiency

First Majestic reported revenue of $560.6 million for FY 2024, reflecting its reliance on silver and gold sales. However, the company posted a net loss of $101.9 million, driven by operational challenges and cost pressures. Operating cash flow stood at $152 million, indicating some ability to fund operations, though capital expenditures of $115.1 million highlight ongoing investment needs. The diluted EPS of -$0.34 underscores profitability struggles amid market volatility.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS suggest limited earnings power in the current period. Operating cash flow, while positive, is heavily reinvested into capital expenditures, leaving minimal free cash flow for debt reduction or shareholder returns. The balance between production growth and cost management remains critical to improving capital efficiency, particularly given the capital-intensive nature of mining operations.

Balance Sheet And Financial Health

First Majestic maintains a solid liquidity position with $202.2 million in cash and equivalents, providing a buffer against short-term obligations. Total debt of $237 million is manageable relative to its cash reserves, though the company’s negative profitability raises questions about long-term debt sustainability. The balance sheet reflects a typical mining company structure, with significant assets tied to property, plant, and equipment.

Growth Trends And Dividend Policy

The company’s growth is tied to silver and gold production, with performance heavily influenced by commodity prices. A modest dividend of $0.02 per share signals a cautious approach to shareholder returns, prioritizing reinvestment over distributions. Future growth will depend on operational execution, exploration success, and the ability to capitalize on rising metal prices.

Valuation And Market Expectations

First Majestic’s valuation is likely driven by its leverage to silver prices and operational metrics. The market may discount its earnings potential due to recent losses, but upside could emerge if metal prices rebound or cost efficiencies improve. Investors should monitor production guidance and commodity trends for signals of re-rating potential.

Strategic Advantages And Outlook

First Majestic’s focus on high-grade silver assets provides a niche advantage in the precious metals sector. However, its outlook is contingent on stabilizing costs, optimizing production, and navigating commodity cycles. Strategic initiatives to enhance operational efficiency and explore new reserves will be pivotal in determining its competitive positioning and long-term viability.

Sources

Company filings, CIK 0001308648

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