AG
First Majestic Silver Corp. (AG)
Last Price$6.110.5%
Market Cap$1,791.0M
DCF value
N/A
Overvalued (DCF value)
(100.0%)
Discount Rate
11.5%
Long-Term Growth Rate
2.0%
Stock quality
5/10
Good

AG DCF Model

Free Cash Flow to Firm Model
NOPAT Model
Free Cash Flow to Equity Model
Net Income Model
Millions
Billions
Dec'19 ActualDec'20 ActualDec'21 ActualDec'22 ActualDec'23 ActualDec'24 EstimateDec'25 EstimateDec'26 EstimateDec'27 EstimateDec'28 EstimateDec'29 EstimateDec'30 EstimateDec'31 EstimateDec'32 EstimateDec'33 EstimateDec'34 Terminal
% growth
368.8
19.6%
366.7
(0.6%)
587.2
60.1%
626.9
6.7%
576.4
(8.1%)
545.8
(5.3%)
877.7
60.8%
999.9
13.9%
992.9
(0.7%)
1,137.6
14.6%
1,279.4
12.5%
1,412.2
10.4%
1,529.1
8.3%
1,623.8
6.2%
1,690.3
4.1%
1,724.1
2.0%
28.4
7.7%
40.4
11.0%
49.2
8.4%
(50.5)
(8.1%)
(178.8)
(31.0%)
(29.6)
(5.4%)
(47.6)
(5.4%)
(54.2)
(5.4%)
(53.8)
(5.4%)
(61.6)
(5.4%)
(69.3)
(5.4%)
(76.5)
(5.4%)
(82.9)
(5.4%)
(88.0)
(5.4%)
(91.6)
(5.4%)
(93.4)
(5.4%)
NOPAT
% effective tax rate
29.4
8.0%
31.3
8.5%
(9.6)
(1.6%)
(94.1)
(15.0%)
(123.3)
(21.4%)
(20.4)
(3.7%)
(32.8)
(3.7%)
(37.4)
(3.7%)
(37.1)
(3.7%)
(42.5)
(3.7%)
(47.8)
(3.7%)
(52.8)
(3.7%)
(57.1)
(3.7%)
(60.7)
(3.7%)
(63.2)
(3.7%)
(64.4)
(3.7%)
% of revenue
71.2
19.3%
61.7
16.8%
120.4
20.5%
137.8
22.0%
126.2
21.9%
117.2
21.5%
188.4
21.5%
214.6
21.5%
213.1
21.5%
244.1
21.5%
274.6
21.5%
303.1
21.5%
328.2
21.5%
348.5
21.5%
362.8
21.5%
370.0
21.5%
% of revenue
(118.6)
(32.2%)
(114.5)
(31.2%)
(189.0)
(32.2%)
(217.7)
(34.7%)
(146.0)
(25.3%)
(167.8)
(30.7%)
(269.8)
(30.7%)
(307.4)
(30.7%)
(305.3)
(30.7%)
(349.7)
(30.7%)
(393.3)
(30.7%)
(434.2)
(30.7%)
(470.1)
(30.7%)
(499.2)
(30.7%)
(519.7)
(30.7%)
(530.0)
(30.7%)
37.3
10.1%
(22.8)
(6.2%)
(31.5)
(5.4%)
(27.7)
(4.4%)
(18.9)
(3.3%)
(23.8)
(4.4%)
(38.2)
(4.4%)
(43.5)
(4.4%)
(43.2)
(4.4%)
(49.5)
(4.4%)
(55.7)
(4.4%)
(61.5)
(4.4%)
(66.6)
(4.4%)
(70.7)
(4.4%)
(73.6)
(4.4%)
(75.1)
(4.4%)
Free Cash Flow to Firm (FCFF)
% of revenue
19.4
5.3%
(44.2)
(12.1%)
(109.6)
(18.7%)
(201.6)
(32.2%)
(162.0)
(28.1%)
(94.8)
(17.4%)
(152.5)
(17.4%)
(173.7)
(17.4%)
(172.5)
(17.4%)
(197.6)
(17.4%)
(222.3)
(17.4%)
(245.3)
(17.4%)
(265.7)
(17.4%)
(282.1)
(17.4%)
(293.6)
(17.4%)
(299.5)
(17.4%)
% of FCFF used in calculation
100.0%
80.8%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
Discount period
0.50
1.50
2.50
3.50
4.50
5.50
6.50
7.50
8.50
Discount factor
0.95
0.85
0.76
0.68
0.61
0.55
0.49
0.44
0.40
Discounted FCFF (DFCFF)

Best stock ideas on the market right now

With Value Sense, you can find undervalued stocks list with intrinsic value. Discover more stock market investment ideas.

AG DCF Value

DCF Value Calculation

as of Mar 11, 2025
Sum of DFCFF
% share of EV
N/A
30.0%
Terminal Value (TV)
N/A
Discounted TV
% share of EV
N/A
70.0%
Total Debt
256.5M
Shares outstanding
292.2M
FX rate
N/A
100% overvalued

Equity Value Bridge

AG DCF Financials

Revenue
$576.4M -> $1,690.3M 11.4% CAGR
Operating Income
($178.8M) -> ($91.6M) (6.5%) CAGR
FCFF
($162.0M) -> ($293.6M) 6.1% CAGR

AG DCF sensitivity

DCF value
Long-term Terminal growth rate
1.0%
1.5%
2.0%
2.5%
3.0%
WACC
11.0%
$0.0
$0.0
$0.0
$0.0
$0.0
11.5%
$0.0
$0.0
$0.0
$0.0
$0.0
11.5%
$0.0
$0.0
$0.0
$0.0
$0.0
12.5%
$0.0
$0.0
$0.0
$0.0
$0.0
13.0%
$0.0
$0.0
$0.0
$0.0
$0.0
DCF value, undervalued / overvalued
Long-term Terminal growth rate
1.0%
1.5%
2.0%
2.5%
3.0%
WACC
11.0%
(100.0%)
(100.0%)
(100.0%)
(100.0%)
(100.0%)
11.5%
(100.0%)
(100.0%)
(100.0%)
(100.0%)
(100.0%)
11.5%
(100.0%)
(100.0%)
(100.0%)
(100.0%)
(100.0%)
12.5%
(100.0%)
(100.0%)
(100.0%)
(100.0%)
(100.0%)
13.0%
(100.0%)
(100.0%)
(100.0%)
(100.0%)
(100.0%)

Explore more intrinsic value tools hub for AG

FAQ

What is First Majestic Silver Corp. DCF (discounted cash flow) valuation?

As of Mar 11, 2025, First Majestic Silver Corp.'s Discounted Cash Flow (DCF) valuation estimates its share price at N/A. This suggests it may be overvalued by (100.0%) compared to its current price of around $6.1, using a WACC of 11.5% and growth rates of 2.0%.

What is First Majestic Silver Corp. WACC?

As of Mar 11, 2025, First Majestic Silver Corp.'s Weighted Average Cost of Capital (WACC) is approximately 11.5%.

What is First Majestic Silver Corp. Enterprise Value?

As of Mar 11, 2025, First Majestic Silver Corp.'s Enterprise Value (EV) is approximately $0.0. This value reflects the company's total market capitalization plus debt, minus cash and cash equivalents, providing a comprehensive measure of its overall value in the market.