Value Sense
AG
First Majestic Silver Corp. (AG)
Last Price$6.110.5%
Market Cap$1,791.0M
WACC
11.5%
Cost of Equity
10.0%
Cost of Debt
23.3%
Debt to Equity
13.0%
Beta
0.9
Stock quality
5/10
Good
AG
is 33.8% undervalued
learn more -->
50+
undervalued stocks
Start beating the S&P 500

AG WACC

Recent WACC calculation

as of Mar 11, 2025
Cost of Equity
% share of Total Capital
10.0%
88.5%
Risk-free rate
4.3%
Beta
1.2
Equity Risk Premium
4.6%
Country risk premium
0.0%
Cost of Debt (after-tax)
% share of Total Capital
23.3%
11.5%
Average Cost of Debt
1.9%
Effective Tax Rate
(1,117.6%)
WACC
11.5%

WACC dynamics

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.

Undervalued stocks right now

Undervalued stocks right now

Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.

3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Low P/E stocks

Low P/E stocks

Explore the best low P/E stocks to buy in 2025, featuring top companies trading at low P/E ratios.

3M Return 7.5%
S&P Outperformance -5.5%
Next 3M Predicted Return 10.2%
Undervalued dividend stocks

Undervalued dividend stocks

Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.

3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%

AG Cost of Equity

Recent Cost of Equity calculation

as of Mar 11, 2025
Risk-free rate
4.3%
Beta
1.2
Equity risk premium
4.6%
Country risk premium
0.0%
Cost of Equity
10.0%

Cost of Equity dynamics

AG vs Peer Set: Discount Rate Comparison

WACC
Cost of Equity

General

Discount rate

financials

Company name

Revenue growth

EPS growth

Net Income margin

First Majestic Silver Corp. logo
First Majestic Silver Corp.AG
11.5%
(8.1%)
14.0%
(23.4%)
Median Peer Set
8.6%
6.4%
0.0%
0.3%
American Lithium Corp. logo
American Lithium Corp.AMLI
11.1%
N/A
8.7%
N/A
Fortuna Silver Mines Inc. logo
Fortuna Silver Mines Inc.FSM
10.3%
23.6%
(63.8%)
(6.0%)
Pan American Silver Corp. logo
Pan American Silver Corp.PAAS
9.6%
21.7%
N/A
4.0%
Alamos Gold Inc. logo
Alamos Gold Inc.AGI
8.7%
31.6%
28.3%
21.1%
Agnico Eagle Mines Limited logo
Agnico Eagle Mines LimitedAEM
8.6%
25.0%
(4.5%)
22.9%
Alcoa Corporation logo
Alcoa CorporationAA
8.5%
12.7%
N/A
0.5%
Alto Ingredients, Inc. logo
Alto Ingredients, Inc.ALTO
8.3%
(21.1%)
105.0%
(6.2%)
Albemarle Corporation logo
Albemarle CorporationALB
8.2%
(44.1%)
N/A
(24.5%)
Air Products and Chemicals, Inc. logo
Air Products and Chemicals, Inc.APD
6.8%
(4.0%)
66.9%
31.6%
Ascent Industries Co. logo
Ascent Industries Co.ACNT
6.1%
(7.9%)
(48.7%)
(7.6%)

Explore more intrinsic value tools hub for AG

Peter Lynch Fair Value
Margin of safety
Reverse DCF
Relative Value
DCF value calculator
Ben Graham Fair Value
Intrinsic Value
Peter Lynch charts
Earnings growth model
Earnings Power Value

FAQ

What is First Majestic Silver Corp.'s discount rate as of Mar 11, 2025?

As of Mar 11, 2025, First Majestic Silver Corp.'s discount rate is 11.51%. This rate is determined based on the weighted average cost of capital (WACC) and the cost of equity, factoring in First Majestic Silver Corp.'s capital structure and risk profile.

What is First Majestic Silver Corp.'s weighted average cost of capital (WACC)?

First Majestic Silver Corp.'s WACC as of Mar 11, 2025, is 11.51%. This value is calculated by blending the cost of debt and cost of equity, reflecting the company’s overall cost of financing its operations.

What is First Majestic Silver Corp.'s cost of equity?

First Majestic Silver Corp.'s cost of equity is 10.0%, as of Mar 11, 2025. This is the return that shareholders expect based on the stock's risk level and market conditions, used to calculate the discount rate for valuing future cash flows.