* Note: Prices are in Million (M) USD.
Description:
First Majestic Silver Corp. The company is headquartered in Vancouver, Canada.
These criteria used Company's Cash, EBITDA and Debt balance to determines its fair value:
Cash : $385 M
Debt : $234 M
EBITDA : $308 M
Since Cash is greater than Total Debt, 5 points assigned.
This criteria used industry in which company operates:
Sector: Energy & transportation
Industry: Gold and silver ores
Based on industry, 3 points assigned.
This criteria used Company's Price To Earning (P/E) Ratio to determines its fair value:
Message: Cannot calculate PE Ratio since EPS is either 0 or negative.
Using default values for calculation.
Forward PE Ratio (using default values): 20.00
Since Forward PE Ratio is between 20 - 25, 2 points assigned.
This criteria used Company's ability to convert Sales into free cash flow to determine fair value:
Using last 20 overlapping fiscal years (max 20).Average Free Cash Flow: $-29 M
Average Revenue: $276 M
Revenue Converted To Free Cash Flow (%): -10.4%
Since Free Cash Flow (FCF) to Revenue percentage is non-positive, 0 point assigned.
This criteria used company's growth potential to calculate its fair value:
Latest Revenue (2024-12-31): $561 M
Revenue 4 Years Ago (2020-12-31): $367 M
Last 5 Years Average Revenue Growth: 11%
Since Revenue Growth is between 10 - 15, 3 points assigned.
This criteria used Company's ability to buy back its own share:
Latest Share Count (2024-12-31): $296 M
Share Count 5 Years Ago (2020-12-31): $216 M
Company is not buying back its own shares, 0 points assigned.
This criteria used Company's dividend payout ratio to determine its fair value:
Next Year Earnings Per Share (EPS): $0.00
Trailing 12-Month Earnings Per Share (EPS): $0.00
Average Earnings Per Share (EPS): $0.00
Dividend Per Share (DPS): $0
Payout Ratio: 0%
Dividend Yield: 0%
Since Dividend Yield is less than 1, 0 point assigned.
This criteria used Company's Return On Equity (ROE%) to determine its fair value:
Using last 19 valid ROE years (max 20).Average ROE: -3.6%
Since Average ROE is non-positive, 0 point assigned.
This criteria used Company's current price to its 52 week low price to determines its fair value:
Current Price: $9
52-Week Low: $5
Threshold Price (15% Above 52-Week Low): $5
Since Current price is not within 15% threshold, 0 point assigned.
This criteria used Company's Market Cap to determines its fair value:
Market Capitalization: $4,465 M
Since Market Cap is less than 10B, 1 point assigned.
% Exposure to Total Portfolio
Based on the market cap, we recommend do not exceed 2% exposure of Total Portfolio.
Value-Trade has assigned 14 points to above First Majestic Silver Corp (AG) stock.
Heads up: One or more P/E inputs look exaggerated and may skew the blend.
• Last 4 Years Avg PE 25.28 (>2× median)
Further research is recommended; please use your own due diligence.
In such cases, multiplying earnings by the long-run average P/E typically gives a closer, more reliable fair value.
Last 4 Years Avg PE 25.28, Fair Value PE 12, Industry Based PE 10, Growth Based PE 10.58, Risk-Free Anchored PE (25% MoS) 17.61. Based on these 5 values, average assigned is 15.09. The fair value of First Majestic Silver Corp (AG) stock cannot be calculated since EBITDA and EPS are either 0 or negative.
