As of 2025-06-15, the Intrinsic Value of First Majestic Silver Corp (FR.TO) is (5.64) CAD. This FR.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.81 CAD, the upside of First Majestic Silver Corp is -164.10%.
The range of the Intrinsic Value is (21.73) - (3.63) CAD
Based on its market price of 8.81 CAD and our intrinsic valuation, First Majestic Silver Corp (FR.TO) is overvalued by 164.10%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (21.73) - (3.63) | (5.64) | -164.1% |
| DCF (Growth 10y) | (3.38) - (16.84) | (4.91) | -155.8% |
| DCF (EBITDA 5y) | (0.82) - (0.48) | (1,690.77) | -123450.0% |
| DCF (EBITDA 10y) | (1.41) - (0.97) | (1,690.77) | -123450.0% |
| Fair Value | -3.22 - -3.22 | -3.22 | -136.56% |
| P/E | (13.35) - (15.77) | (15.88) | -280.3% |
| EV/EBITDA | 2.62 - 3.50 | 2.93 | -66.8% |
| EPV | (0.85) - (0.95) | (0.90) | -110.2% |
| DDM - Stable | (5.10) - (40.73) | (22.92) | -360.1% |
| DDM - Multi | (1.98) - (13.38) | (3.55) | -140.3% |
| Market Cap (mil) | 2,530.46 |
| Beta | 1.66 |
| Outstanding shares (mil) | 287.23 |
| Enterprise Value (mil) | 2,741.80 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.13% |
| Cost of Debt | 5.50% |
| WACC | 8.51% |