Last Update 05 Dec 25
Fair value Decreased 5.62%AG: Share Buybacks And Convertible Notes Will Shape A Balanced Outlook
Analysts have trimmed their 12 month price target for First Majestic Silver from approximately $22.25 to $21.00 per share, citing a slightly higher discount rate and modestly lower valuation multiple assumptions, despite marginal improvements to long term growth and margin forecasts.
What's in the News
- Announced a $300 million private placement of unsecured convertible senior notes due 2031, with a 0.125% annual cash coupon, a conversion price of $22.36, and an additional $50 million over allotment option. The transaction is expected to close on December 8, 2025 (company announcement).
- Launched a new normal course issuer bid authorizing the repurchase of up to 24,500,000 shares, representing 5% of issued share capital. The program expires on October 13, 2026 (buyback program disclosure).
- Reported completion of 818,500 shares repurchased for CAD 6.56 million under the prior buyback program announced September 10, 2024. No shares were repurchased between July 1 and September 11, 2025 (buyback tranche update).
- Board of Directors authorized a new share buyback plan on October 14, 2025, reinforcing the company focus on returning capital to shareholders (board authorization notice).
- Released third quarter 2025 operating results showing a 47% year over year increase in ore processed and a 39% rise in silver equivalent output to 7.65 million ounces. The company also reported a 96% jump in silver production, a 15% decline in gold production, and meaningful zinc and lead volumes (Q3 2025 production report).
Valuation Changes
- Fair Value Estimate has decreased modestly from $22.25 to $21.00 per share, reflecting a slightly more conservative outlook despite improved operating assumptions.
- Discount Rate has risen slightly from 7.12% to approximately 7.21%, increasing the required return applied in the discounted cash flow analysis.
- Revenue Growth has been nudged higher from about 14.30% to 14.34% annually, indicating a marginally stronger long term top line outlook.
- Net Profit Margin has edged up from roughly 16.15% to 16.17%, implying a small improvement in expected long term profitability.
- Future P/E Multiple has been reduced moderately from about 42.7x to 41.0x, signaling a slightly lower valuation multiple applied to forward earnings.
Key Takeaways
- Expanded exploration, operational efficiencies, and strong balance sheet position the company to capitalize on rising silver demand and drive sustainable long-term growth.
- Enhanced ESG performance and a focus on sustainability could increase investor interest and support higher silver prices and margins.
- Elevated costs, concentrated geographic exposure, and ambitious growth plans heighten risks to margins and earnings if expected operational improvements or higher silver prices do not materialize.
Catalysts
About First Majestic Silver- Engages in the acquisition, exploration, development, and production of mineral properties in North America.
- Robust year-over-year growth in silver production (up 76%) and record revenue (up 94%), combined with expanded exploration and accelerated mine development, position the company to capture higher sales volumes and benefit from potential increases in industrial and investment demand for silver, directly supporting future revenue growth.
- Substantial ongoing investment in exploration (e.g., 255,000 meters drilled, addition of drilling rigs, and development of large new ore bodies like Navidad and Santo Niño) is expected to extend reserve life, increase production capacity, and drive long-term revenue and cash flow growth.
- Operational synergies and cost savings from the successful integration of Cerro Los Gatos (including procurement consolidation and efficiency improvements through best practices and technology transfer) are likely to lower all-in sustaining costs and improve net margins and earnings over time.
- Demonstrated ability to maintain a strong balance sheet and internal cash generation, without reliance on external financing, enables continued reinvestment in growth projects and positions the company to capitalize on favorable macro conditions such as rising silver demand for green technologies, supporting both revenue growth and earnings stability.
- Upgrades in ESG scores and sustained commitment to sustainability initiatives may enhance access to capital and attract new investor interest, while tightening industry ESG standards limit new mine development globally, supporting higher silver prices and positively impacting realized prices, revenue, and margins.
First Majestic Silver Future Earnings and Revenue Growth
Assumptions
How have these above catalysts been quantified?- Analysts are assuming First Majestic Silver's revenue will grow by 12.2% annually over the next 3 years.
- Analysts assume that profit margins will increase from 1.8% today to 8.0% in 3 years time.
- Analysts expect earnings to reach $94.0 million (and earnings per share of $0.12) by about September 2028, up from $14.7 million today. However, there is a considerable amount of disagreement amongst the analysts with the most bullish expecting $185.6 million in earnings, and the most bearish expecting $60.0 million.
- In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 77.3x on those 2028 earnings, down from 314.2x today. This future PE is greater than the current PE for the CA Metals and Mining industry at 18.0x.
- Analysts expect the number of shares outstanding to grow by 7.0% per year for the next 3 years.
- To value all of this in today's terms, we will use a discount rate of 6.51%, as per the Simply Wall St company report.
First Majestic Silver Future Earnings Per Share Growth
Risks
What could happen that would invalidate this narrative?- Persistently high operating and capital expenditures-including increased spending on exploration, underground development, and mine fleet purchases-may pressure net margins if silver prices or production volumes do not continue growing as expected.
- Rising operational costs at key mines, such as noted cost creep at San Dimas and the need for ongoing investment to sustain or increase output (e.g., at Santa Elena and Gatos), could erode earnings if project efficiencies or grade improvements do not materialize as planned.
- Heavy reliance on assets in Mexico and concentration of operations heighten exposure to region-specific risks such as union-related cash outflows, labor unrest, regulatory changes, and local currency fluctuations; these could negatively impact revenue consistency and net earnings.
- Industry-wide inflationary pressures on materials, labor, and energy, as well as increasing regulatory compliance costs and ESG expectations, are likely to raise all-in sustaining costs long-term, potentially compressing profitability if not offset by significant operational efficiencies or higher silver prices.
- The company's ambitious growth targets and continued high exploration spending carry execution risks, including the possibility of underperformance at new ore bodies, delays in bringing discoveries (Navidad, Santo Niño, Winter) into production, or lower than anticipated resource grades, leading to potential volatility in revenue and cash flow stability.
Valuation
How have all the factors above been brought together to estimate a fair value?- The analysts have a consensus price target of CA$13.875 for First Majestic Silver based on their expectations of its future earnings growth, profit margins and other risk factors.
- In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be $1.2 billion, earnings will come to $94.0 million, and it would be trading on a PE ratio of 77.3x, assuming you use a discount rate of 6.5%.
- Given the current share price of CA$13.08, the analyst price target of CA$13.88 is 5.7% higher. The relatively low difference between the current share price and the analyst consensus price target indicates that they believe on average, the company is fairly priced.
- We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.
Have other thoughts on First Majestic Silver?
Create your own narrative on this stock, and estimate its Fair Value using our Valuator tool.
Create NarrativeHow well do narratives help inform your perspective?
Disclaimer
AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.
Read more narratives




