Loading...

First Majestic Silver Corp (NYSE:AG)

8.16 USD -0.08 USD ( -0.97% )
Watchlist Manager
First Majestic Silver Corp Logo
First Majestic Silver Corp
NYSE:AG
Watchlist

DCF Value

Estimated DCF Value of one AG stock is 8.19 USD. Compared to the current market price of 8.16 USD, the stock is Fairly Valued .

Estimated DCF Value of one NYSE:AG stock is 8.19 USD. Compared to the current market price of 8.16 USD, the stock is Fairly Valued .

DCF valuation is one of two methods of placing a monetary value on a company; the other is Relative Valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.

Discount Rate
7.86%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
7.86%
Terminal Growth
0%
Growth Period
5 Years

You can change any inputs such as future revenue, margins, etc. using our DCF Operating Model block.

AG DCF Value
Base Case
8.19 USD
Fairly Valued
DCF Value
Price
Bear Case
Base Case
Bull Case
Open DCF Settings
Close DCF Settings
First Majestic Silver Corp Competitors:
DCF Valuation
FVI
Fortuna Silver Mines Inc
AYA
Aya Gold & Silver Inc
EDR
Endeavour Silver Corp
GGD
GoGold Resources Inc
HL
Hecla Mining Co
IPT
Impact Silver Corp
GATO
Gatos Silver Inc
MAG
MAG Silver Corp

Capital Structure

Capital Structure
Equity Waterfall

DCF Value 2.1B USD
+ Cash & Equivalents 238M USD
+ Investments 26.5M USD
Firm Value 2.4B USD
- Debt 209M USD
Equity Value 2.1B USD
/ Shares Outstanding 262M
AG DCF Value 8.19 USD
Fairly Valued

DCF Operating Model

Discounted Cash Flow Model
DCF Value Calculation

Calculating DCF Value by forecasting future free cash flow and discounting it at the selected Discount Rate.

DCF Model Financials
Financials used in the DCF Model

Financials used as inputs to Discounted Cash Flow (DCF) valuation model to calculate the DCF value of one AG stock.

Sensitivity Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Analyze the possible values of the dcf value of the stock under various combinations of model inputs, such as Revenue Growth, Operating Margin, and Discount Rate.

See Also

Other Stocks

FAQ

What is DCF valuation?

Discounted Cash Flow (DCF) valuation is a method of estimating the current value of a company based on projected future cash flows adjusted for the time value of money.

DCF valuation is one of two methods of placing a monetary value on a company; the other is Relative Valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.

Read more
How is DCF value calculated?

Alpha Spread forecasts a company's future cash flow and estimates the appropriate discount rate to calculate the DCF value of a stock.

We incorporate all publicly available and unbiased company data into our DCF models.

Read more
What are valuation scenarios?

A stock has no absolute intrinsic value because the future is not predetermined.

We build several DCF models for different scenarios of the company's future so you can see a complete picture of the investment risks and opportunities.