investorscraft@gmail.com

Intrinsic ValueFirst Majestic Silver Corp. (FR.TO)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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 prominent silver and gold producer focused on high-grade mineral properties in North America, primarily in Mexico and Nevada. The company operates key assets such as the San Dimas and Santa Elena mines, which are central to its revenue generation through silver and gold production. Its vertically integrated approach—spanning exploration, development, and production—positions it as a cost-efficient player in the precious metals sector. The firm’s portfolio includes both active mines and development-stage projects like the Springpole asset in Ontario, providing long-term growth optionality. First Majestic competes in a cyclical industry where operational efficiency and reserve quality are critical. Its focus on high-margin, scalable operations differentiates it from smaller peers, though it faces competition from larger diversified miners. The company’s geographic concentration in mining-friendly jurisdictions mitigates political risk while offering logistical advantages. As silver demand grows in industrial and investment applications, First Majestic’s pure-play exposure could attract niche investors seeking leveraged precious metals exposure.

Revenue Profitability And Efficiency

In FY 2024, First Majestic reported revenue of CAD 563.6 million, reflecting its core mining operations. However, the company posted a net loss of CAD 101.9 million, with diluted EPS of -CAD 0.35, indicating margin pressures from input costs or lower metal prices. Operating cash flow of CAD 152.0 million suggests underlying operational liquidity, while modest capital expenditures of CAD 20.0 million highlight disciplined reinvestment.

Earnings Power And Capital Efficiency

The negative net income underscores challenges in translating revenue into profitability, likely due to fixed-cost leverage and metal price volatility. The firm’s ability to generate positive operating cash flow despite losses indicates some resilience in its cash conversion cycle. Capital efficiency metrics would benefit from higher sustained metal prices or operational improvements at key mines.

Balance Sheet And Financial Health

First Majestic maintains a solid liquidity position with CAD 202.2 million in cash and equivalents against total debt of CAD 236.6 million, suggesting manageable leverage. The balance sheet appears stable, with no immediate refinancing risks, though prolonged profitability challenges could strain financial flexibility. The company’s asset-heavy model requires continuous capital allocation discipline.

Growth Trends And Dividend Policy

Growth is tied to operational execution and metal price trends, with limited near-term production expansion visible. The nominal dividend of CAD 0.03 per share signals a commitment to shareholder returns but remains vulnerable to earnings volatility. Reserve replacement and development of projects like Springpole will be critical for long-term volume growth.

Valuation And Market Expectations

At a market cap of CAD 2.41 billion, the stock trades on expectations of silver price recovery and operational turnaround. The beta of 1.3 reflects higher volatility versus the broader market, typical for precious metals equities. Investors likely price in speculative upside from silver’s dual role as a monetary and industrial commodity.

Strategic Advantages And Outlook

First Majestic’s strategic edge lies in its high-grade silver assets and jurisdictional safety. The outlook hinges on metal prices and cost containment, with potential upside from exploration success. Risks include operational disruptions and macroeconomic headwinds, but the company’s pure-play silver focus offers niche appeal in a recovering commodity cycle.

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