Company Valuation: First Majestic Silver Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 3,786 3,611 2,994 2,333 2,385 5,582 - -
Change - -4.64% -17.07% -22.09% 2.22% 134.09% - -
Enterprise Value (EV) 3,786 3,611 2,994 2,333 2,385 5,582 5,582 5,582
Change - -4.64% -17.07% -22.09% 2.22% 134.09% 0% 0%
P/E ratio 122x -549x -19.3x -12.5x -16.3x 278x 129x 823x
PBR - - - - - - - -
PEG - 5x -0x -1.1x 0.6x -3x 1x -9.8x
Capitalization / Revenue 8.19x 4.82x 3.54x 3.01x 2.99x 4.21x 4x 3.6x
EV / Revenue 0x 0x 0x 0x 0x 4.21x 4x 3.6x
EV / EBITDA 0x 0x 0x 0x 0x 8.98x 8.57x 8.25x
EV / EBIT - - - - - - - -
EV / FCF -0x -0x -0x -0x 0x 17.7x 14.1x 14.9x
FCF Yield -1.08% -4.26% -9% -5.23% 2.19% 5.65% 7.08% 6.72%
Dividend per Share 2 - 0.0298 0.032 0.0273 0.0267 0.027 0.027 0.041
Rate of return - 0.21% 0.28% 0.34% 0.34% 0.23% 0.23% 0.36%
EPS 2 0.1397 -0.0256 -0.5832 -0.648 -0.4836 0.0415 0.0895 0.014
Distribution rate - -116% -5.49% -4.21% -5.52% 65.1% 30.2% 293%
Net sales 1 462.2 748.6 846.6 774.6 797.4 1,327 1,395 1,550
EBITDA 1 125.6 213.5 122.4 103 185.3 621.5 651.3 676.6
EBIT - - - - - - - -
Net income 1 29.33 -6.309 -155 - -144.9 50.01 102.7 135.5
Net Debt - - - - - - - -
Reference price 2 17.08 14.07 11.28 8.13 7.90 11.52 11.52 11.52
Nbr of stocks (in thousands) 2,21,687 2,56,626 2,65,461 2,86,941 3,01,864 4,84,590 - -
Announcement Date 18/02/21 10/03/22 23/02/23 22/02/24 20/02/25 - - -
1CAD in Million2CAD
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
19.12x2.94x6.48x1.49% 1.04TCr
24.57x3.9x10.27x0.36% 348.68Cr
19.79x - 12.72x2.77% 219.05Cr
19.79x2.99x6.09x - 169.45Cr
80.08x - - -.--% 140.08Cr
29.7x7.55x19.47x-.--% 125.16Cr
11.35x1.96x4.14x0.64% 101.47Cr
Average 29.20x 3.87x 9.86x 0.88% 305.59Cr
Weighted average by Cap. 24.37x 3.40x 8.49x 1.19%
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. AG Stock
  4. AG Stock
  5. Valuation First Majestic Silver Corp.