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 15,845 15,845 -
Change - -4.64% -17.07% -22.09% 2.22% 564.45% 0% -
Enterprise Value (EV) 3,786 3,611 2,994 2,333 2,385 15,845 15,845 15,845
Change - -4.64% -17.07% -22.09% 2.22% 564.45% 0% 0%
P/E ratio 122x -549x -19.3x -12.5x -16.3x 80.1x 116x -
PBR - - - - - 2.54x - -
PEG - 5x -0x -1.1x 0.6x -0x -3.7x -
Capitalization / Revenue 8.19x 4.82x 3.54x 3.01x 2.99x 10x 8.36x 6.12x
EV / Revenue 0x 0x 0x 0x 0x 10x 8.36x 6.12x
EV / EBITDA 0x 0x 0x 0x 0x 19x 11.2x 10.6x
EV / EBIT - - - - - 32.7x - -
EV / FCF -0x -0x -0x -0x 0x 42.4x 26.2x 23.8x
FCF Yield -1.08% -4.26% -9% -5.23% 2.19% 2.36% 3.82% 4.21%
Dividend per Share 2 - 0.0298 0.032 0.0273 0.0267 0.0415 0.0393 0.056
Rate of return - 0.21% 0.28% 0.34% 0.34% 0.13% 0.12% 0.17%
EPS 2 0.1397 -0.0256 -0.5832 -0.648 -0.4836 0.4027 0.278 -
Distribution rate - -116% -5.49% -4.21% -5.52% 10.3% 14.1% -
Net sales 1 462.2 748.6 846.6 774.6 797.4 1,580 1,896 2,588
EBITDA 1 125.6 213.5 122.4 103 185.3 833.6 1,414 1,495
EBIT 1 - - - - - 484.9 - -
Net income 1 29.33 -6.309 -155 - -144.9 228.2 528 682.9
Net Debt - - - - - - - -
Reference price 2 17.08 14.07 11.28 8.13 7.90 32.26 32.26 32.26
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 -
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
54.41x11.98x24.82x0.08% 1.6TCr
-41.83x7.5x76.6x-.--% 358.24Cr
46.3x12.49x29.3x-.--% 253.51Cr
25.66x4.82x10.11x0.24% 237.45Cr
-196.5x - - - 25Cr
-341.83x - - - 24Cr
Average -75.63x 9.20x 35.21x 0.08% 417.1Cr
Weighted average by Cap. 30.74x 10.68x 31.42x 0.08%

Y-o-Y evolution of P/E

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.