Valuation First Majestic Silver Corp.

Equities

Market Closed - Toronto S.E. Other stock markets 02:30:00 07/03/2026 am IST			5-day change	1st Jan Change
35.07 ^CAD	-2.31%		-19.64%	+53.14%

03/03	TSX falls nearly 4% as Middle East conflict fuels inflation fears	RE
03/03	Silver Mining Stocks Fall More Than 7% in Tuesday's Pre-Bell Trading	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	3,611	2,994	2,333	2,385	11,248	17,294	-	-
Change	-	-17.07%	-22.09%	2.22%	371.66%	53.76%	-	-
Enterprise Value (EV)	3,611	2,994	2,333	2,385	11,248	17,294	17,294	17,294
Change	-	-17.07%	-22.09%	2.22%	371.66%	53.76%	0%	0%
P/E ratio	-549x	-19.3x	-12.5x	-16.3x	49.3x	35.3x	22.1x	24.6x
PBR	-	-	-	-	2.91x	-	-	-
PEG	-	-0x	-1.1x	0.6x	-0x	0x	0.4x	-2.4x
Capitalization / Revenue	4.82x	3.54x	3.01x	2.99x	6.54x	7.6x	6.47x	6.56x
EV / Revenue	0x	0x	0x	0x	0x	7.6x	6.47x	6.56x
EV / EBITDA	0x	0x	0x	0x	0x	11.7x	10.9x	12.8x
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-0x	-0x	-0x	0x	0x	22.2x	19.1x	15.2x
FCF Yield	-4.26%	-9%	-5.23%	2.19%	5.73%	4.51%	5.25%	6.56%
Dividend per Share ²	0.0298	0.032	0.0273	0.0267	-	0.049	0.056	-
Rate of return	0.21%	0.28%	0.34%	0.34%	-	0.14%	0.16%	-
EPS ²	-0.0256	-0.5832	-0.648	-0.4836	0.4649	0.9925	1.588	1.424
Distribution rate	-116%	-5.49%	-4.21%	-5.52%	-	4.94%	3.53%	-
Net sales ¹	748.6	846.6	774.6	797.4	1,719	2,276	2,674	2,636
EBITDA ¹	213.5	122.4	103	185.3	903.1	1,473	1,590	1,351
EBIT	-	-	-	-	542.9	-	-	-
Net income ¹	-6.309	-155	-	-144.9	225.5	837.7	730.9	696.8
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	14.07	11.28	8.13	7.90	22.90	35.07	35.07	35.07
Nbr of stocks (in thousands)	2,56,626	2,65,461	2,86,941	3,01,864	4,91,172	4,93,137	-	-
Announcement Date	10/03/22	23/02/23	22/02/24	20/02/25	19/02/26	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FIRST MAJESTIC SILVER CORP.	35.34x	-	-	0.14%	1.27TCr
HECLA MINING COMPANY	22.04x	8.01x	11.42x	0.1%	1.37TCr
ENDEAVOUR SILVER CORP.	11.94x	-	-	-	330.52Cr
SILVERCORP METALS INC.	41.43x	5.57x	9.69x	0.25%	260.77Cr
AYA GOLD & SILVER INC.	45.94x	12.34x	29.26x	-.--%	251.56Cr
SUN SILVER LIMITED	-185.5x	-	-	-	24Cr
SILVER X MINING CORP.	-281.98x	-	-	-	20Cr
Average	-44.40x	8.64x	16.79x	0.12%	503.37Cr
Weighted average by Cap.	25.89x	8.25x	13.57x	0.12%