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 | ||
| 21.99 USD | +8.59% |
|
+5.52% | +31.99% |
| 06/02 | Steep pullback in precious metals bruises TSX | RE |
| 05/02 | Toronto Stocks Continue Retreat; Thomson Reuters' Reassurance on AI Fails to Offset Broader Tech Gloom | DJ |
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 | 1,580 | 1,896 | 2,588 |
| Change | - | 61.95% | 13.1% | -8.51% | 2.95% | 98.2% | 19.94% | 36.54% |
| EBITDA 1 | 125.6 | 213.5 | 122.4 | 103 | 185.3 | 833.6 | 1,414 | 1,495 |
| Change | - | 69.95% | -42.66% | -15.84% | 79.88% | 349.74% | 69.59% | 5.74% |
| EBIT 1 | - | - | - | - | - | 484.9 | - | - |
| Change | - | - | - | - | - | - | - | - |
| Interest Paid 1 | -18.77 | -26.22 | -27.56 | -35.48 | -39.84 | -37.86 | -30.36 | -11.6 |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Net income 1 | 29.33 | -6.309 | -155 | - | -144.9 | 228.2 | 528 | 682.9 |
| Change | - | -121.51% | -2,356.7% | - | - | 257.47% | 131.36% | 29.34% |
| 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 | 271.7 | 291.5 | 145.3 |
| Change | - | 69.86% | 22.2% | -33.25% | -17.05% | 66.23% | 7.27% | -50.14% |
| Free Cash Flow (FCF) 1 | -40.97 | -153.7 | -269.5 | -122 | 52.32 | 374 | 605.9 | 666.3 |
| Change | - | -275.2% | -75.29% | 54.73% | 142.89% | 614.75% | 62% | 9.98% |
| 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% | 52.74% | 74.57% | 57.75% |
| EBIT Margin (%) | - | - | - | - | - | 30.68% | - | - |
| EBT Margin (%) | - | - | - | - | - | - | - | - |
| Net margin (%) | 6.34% | -0.84% | -18.31% | - | -18.17% | 14.44% | 27.85% | 26.38% |
| FCF margin (%) | -8.86% | -20.54% | -31.83% | -15.75% | 6.56% | 23.66% | 31.96% | 25.74% |
| FCF / Net Income (%) | -139.71% | 2,436.8% | 173.87% | - | -36.1% | 163.87% | 114.74% | 97.57% |
Profitability | ||||||||
| ROA | - | - | - | - | - | 4% | - | - |
| ROE | 4.95% | 0.53% | -8.1% | 0.62% | -7.52% | 7.15% | 12.8% | - |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - | - |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | 30.77% | 32.28% | 34.87% | 25.44% | 20.5% | 17.19% | 15.38% | 5.61% |
| CAPEX / EBITDA (%) | 113.21% | 113.15% | 241.13% | 191.24% | 88.19% | 32.6% | 20.62% | 9.72% |
| CAPEX / FCF (%) | -347.13% | -157.15% | -109.56% | -161.54% | 312.41% | 72.66% | 48.11% | 21.81% |
Items per share | ||||||||
| Cash flow per share 1 | 0.469 | 0.359 | 0.0945 | 0.2659 | 0.7301 | 1.375 | 1.841 | 2.233 |
| Change | - | -23.45% | -73.67% | 181.32% | 174.56% | 88.32% | 33.91% | 21.26% |
| Dividend per Share 1 | - | 0.0298 | 0.032 | 0.0273 | 0.0267 | 0.0415 | 0.0393 | 0.056 |
| Change | - | - | 7.45% | -14.81% | -2.09% | 55.43% | -5.23% | 42.38% |
| Book Value Per Share 1 | - | - | - | - | - | 12.68 | - | - |
| Change | - | - | - | - | - | - | - | - |
| EPS 1 | 0.1397 | -0.0256 | -0.5832 | -0.648 | -0.4836 | 0.4027 | 0.278 | - |
| Change | - | -118.34% | -2,175.5% | -11.1% | 25.36% | 183.26% | -30.96% | - |
| Nbr of stocks (in thousands) | 2,21,687 | 2,56,626 | 2,65,461 | 2,86,941 | 3,01,864 | 4,91,172 | 4,91,172 | 4,91,172 |
| Announcement Date | 18/02/21 | 10/03/22 | 23/02/23 | 22/02/24 | 20/02/25 | - | - | - |
1CAD
Estimates
| 2025 * | 2026 * | |
|---|---|---|
| P/E ratio | 74.7x | 108x |
| PBR | 2.37x | - |
| EV / Sales | 9.34x | 7.79x |
| Yield | 0.14% | 0.13% |
More valuation ratios
* Estimated data
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
6
Last Close Price
30.06CAD
Average target price
39.75CAD
Spread / Average Target
+32.24%
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