FR.TO
First Majestic Silver Corp
Price:  
6.02 
CAD
Volume:  
509,984.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FR.TO Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of First Majestic Silver Corp (FR.TO) is 2.11 CAD. This FR.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.02 CAD, the upside of First Majestic Silver Corp is %.

The range of the Intrinsic Value is 1.12 - 6.05 CAD

6.02 CAD
Stock Price
2.11 CAD
Intrinsic Value
Intrinsic Value Details

FR.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 1.12 - 6.05 2.11 -65.0%
DCF (Growth 10y) 2.91 - 13.54 5.04 -16.2%
DCF (EBITDA 5y) 4.09 - 8.86 6.51 8.2%
DCF (EBITDA 10y) 4.94 - 11.77 8.10 34.6%
Fair Value -3.82 - -3.82 -3.82 -163.40%
P/E (15.66) - (12.29) (14.31) -337.7%
EV/EBITDA 0.86 - 6.14 3.48 -42.1%
EPV (1.21) - (1.60) (1.41) -123.3%
DDM - Stable (5.50) - (24.48) (14.99) -349.0%
DDM - Multi 1.45 - 5.26 2.30 -61.8%

FR.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,727.38
Beta 1.34
Outstanding shares (mil) 286.94
Enterprise Value (mil) 1,885.30
Market risk premium 5.10%
Cost of Equity 10.26%
Cost of Debt 5.50%
WACC 9.18%