investorscraft@gmail.com

Intrinsic ValueFirst Majestic Silver Corp. (FMV.DE)

Previous Close18.85
Intrinsic Value
Upside potential
Previous Close
18.85

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 producer with a strong operational footprint in Mexico, where it owns and operates six producing silver mines, including La Encantada, Santa Elena, and La Parrilla. The company’s revenue model is primarily driven by silver production, supplemented by gold and other by-products, with additional income from its retail bullion and metal trading segments in Canada and Europe. As a pure-play silver miner, First Majestic holds a distinct position in the industrial materials sector, benefiting from silver’s dual demand as both a monetary metal and an industrial commodity. The company’s vertically integrated approach—spanning exploration, production, and sales—enhances its cost control and market responsiveness. Despite operating in a volatile commodity environment, First Majestic maintains competitive margins through operational efficiencies and strategic mine optimization. Its focus on high-grade silver deposits in Mexico provides a geographic advantage, though exposure to regulatory and geopolitical risks remains a consideration. The firm’s retail and trading segments diversify revenue streams but contribute minimally compared to core mining operations.

Revenue Profitability And Efficiency

First Majestic reported revenue of €563.6 million for the period, though net income stood at a loss of €101.9 million, reflecting cost pressures and silver price volatility. Operating cash flow of €152 million indicates underlying operational strength, but capital expenditures were modest at €20 million, suggesting restrained investment in growth. The diluted EPS of -€0.34 underscores profitability challenges amid fluctuating commodity markets.

Earnings Power And Capital Efficiency

The company’s earnings power is heavily tied to silver prices, with operational cash flow demonstrating resilience despite net losses. Capital efficiency appears constrained, with limited reinvestment in growth projects. The negative net income highlights sensitivity to input costs and metal prices, though the retail and trading segments provide marginal diversification.

Balance Sheet And Financial Health

First Majestic maintains a solid liquidity position with €202.2 million in cash and equivalents, against total debt of €236.6 million, indicating manageable leverage. The balance sheet reflects a focus on maintaining flexibility, though the net loss for the period may pressure near-term financial metrics if sustained.

Growth Trends And Dividend Policy

Growth is likely tied to silver price recovery and operational improvements, given limited recent capex. The company pays a modest dividend of €0.02 per share, signaling a commitment to shareholder returns but with cautious prioritization of liquidity. Production trends and cost management will be critical for future profitability.

Valuation And Market Expectations

With a market cap of €2.53 billion and a beta of 1.16, First Majestic is priced as a volatile, commodity-dependent equity. Investors appear to discount near-term challenges while betting on long-term silver demand, particularly from industrial and monetary applications.

Strategic Advantages And Outlook

First Majestic’s strategic advantages include its high-grade Mexican assets and diversified sales channels. The outlook hinges on silver price trends, operational efficiency gains, and disciplined capital allocation. Regulatory risks in Mexico and commodity cycles remain key variables, but the company’s focus on cost control and reserve growth could position it for recovery.

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