Financials First Majestic Silver Corp. Nyse
Equities
AG
CA32076V1031
Non-Gold Precious Metals & Minerals
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8.280 USD | -2.36% |
|
-10.68% | +50.82% |
| 09/07 | First Majestic Silver Corp. Provides Production Guidance for the Year 2025 | CI |
| 09/07 | First Majestic Silver Corp. Reports Production Results for the Second Quarter of 2025 | CI |
Projected Income Statement: First Majestic Silver Corp.
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 462.2 | 748.6 | 846.6 | 774.6 | 797.4 | 1,345 | 1,462 | 1,794 |
| Change | - | 61.95% | 13.1% | -8.51% | 2.95% | 68.68% | 8.69% | 22.68% |
| EBITDA 1 | 125.6 | 213.5 | 122.4 | 103 | 185.3 | 671.8 | 736 | 821.6 |
| Change | - | 69.95% | -42.66% | -15.84% | 79.88% | 262.45% | 9.56% | 11.63% |
| EBIT | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Interest Paid 1 | -18.77 | -26.22 | -27.56 | -35.48 | -39.84 | -42.07 | -41.66 | -0.959 |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Net income 1 | 29.33 | -6.309 | -155 | - | -144.9 | 1.362 | 31.32 | 265.2 |
| Change | - | -121.51% | -2,356.7% | - | - | 100.94% | 2,199.49% | 746.74% |
| Announcement Date | 18/02/21 | 10/03/22 | 23/02/23 | 22/02/24 | 20/02/25 | - | - | - |
1CAD in Million
Estimates
Forecast Balance Sheet: First Majestic Silver Corp.
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Announcement Date | 18/02/21 | 10/03/22 | 23/02/23 | 22/02/24 | 20/02/25 | - | - | - |
Estimates
Cash Flow Forecast: First Majestic Silver Corp.
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 142.2 | 241.6 | 295.2 | 197.1 | 163.5 | 249.2 | 167.5 | 181.3 |
| Change | - | 69.86% | 22.2% | -33.25% | -17.05% | 52.47% | -32.81% | 8.26% |
| Free Cash Flow (FCF) 1 | -40.97 | -153.7 | -269.5 | -122 | 52.32 | 273.2 | 362.2 | 264.8 |
| Change | - | -275.2% | -75.29% | 54.73% | 142.89% | 422.13% | 32.59% | -26.89% |
| Announcement Date | 18/02/21 | 10/03/22 | 23/02/23 | 22/02/24 | 20/02/25 | - | - | - |
1CAD in Million
Estimates
Forecast Financial Ratios: First Majestic Silver Corp.
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
| EBITDA Margin (%) | 27.18% | 28.53% | 14.46% | 13.3% | 23.24% | 49.94% | 50.34% | 45.8% |
| EBIT Margin (%) | - | - | - | - | - | - | - | - |
| EBT Margin (%) | - | - | - | - | - | - | - | - |
| Net margin (%) | 6.34% | -0.84% | -18.31% | - | -18.17% | 0.1% | 2.14% | 14.78% |
| FCF margin (%) | -8.86% | -20.54% | -31.83% | -15.75% | 6.56% | 20.31% | 24.78% | 14.76% |
| FCF / Net Income (%) | -139.71% | 2,436.8% | 173.87% | - | -36.1% | 20,058.52% | 1,156.6% | 99.86% |
Profitability | ||||||||
| ROA | - | - | - | - | - | - | - | - |
| ROE | 4.95% | 0.53% | -8.1% | 0.62% | -7.52% | 4.1% | 5.2% | 6.1% |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - | - |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | 30.77% | 32.28% | 34.87% | 25.44% | 20.5% | 18.53% | 11.45% | 10.11% |
| CAPEX / EBITDA (%) | 113.21% | 113.15% | 241.13% | 191.24% | 88.19% | 37.1% | 22.75% | 22.07% |
| CAPEX / FCF (%) | -347.13% | -157.15% | -109.56% | -161.54% | 312.41% | 91.23% | 46.23% | 68.46% |
Items per share | ||||||||
| Cash flow per share 1 | 0.469 | 0.359 | 0.0945 | 0.2659 | 0.7301 | 1.124 | 1.192 | 1.282 |
| Change | - | -23.45% | -73.67% | 181.32% | 174.56% | 53.89% | 6.11% | 7.53% |
| Dividend per Share 1 | - | 0.0298 | 0.032 | 0.0273 | 0.0267 | 0.027 | 0.027 | 0.041 |
| Change | - | - | 7.45% | -14.81% | -2.09% | 1.12% | 0% | 51.85% |
| Book Value Per Share 1 | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| EPS 1 | 0.1397 | -0.0256 | -0.5832 | -0.648 | -0.4836 | 0.123 | 0.164 | 0.014 |
| Change | - | -118.34% | -2,175.5% | -11.1% | 25.36% | 125.43% | 33.33% | -91.46% |
| Nbr of stocks (in thousands) | 2,21,687 | 2,56,626 | 2,65,461 | 2,86,941 | 3,01,864 | 4,84,590 | 4,84,590 | 4,84,590 |
| Announcement Date | 18/02/21 | 10/03/22 | 23/02/23 | 22/02/24 | 20/02/25 | - | - | - |
1CAD
Estimates
| 2025 * | 2026 * | |
|---|---|---|
| P/E ratio | 92.4x | 69.3x |
| PBR | - | - |
| EV / Sales | 4.1x | 3.77x |
| Yield | 0.24% | 0.24% |
More valuation ratios
* Estimated data
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
HOLD
Number of Analysts
6
Last Close Price
11.37CAD
Average target price
13.62CAD
Spread / Average Target
+19.83%
Quarterly revenue - Rate of surprise
- Stock Market
- Equities
- AG Stock
- AG Stock
- Financials First Majestic Silver Corp.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition