Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Jaguar Mining Inc

www: www.jaguarmining.com   email: IR@jaguarmining.com
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
TSE:JAG CAD
OTCMKTS:JAGGF USD

Description

Jaguar Mining Inc are a gold focused mid-tier producer with two producing mines in Brazil, two mines in development in Brazil and two exploration properties. Currently they produce roughly 60koz. of gold per year. They have approximately 3.3Moz. of gold in the reserves and resources category of which 1.7Moz. are in the measured and indicated category. They have a market capitalisation of ~$167.28M which is a rise of roughly 0% over the last one months. As of 03/27/2025 they have ~$3M debt and ~$46M cash. They have 79M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 03/27/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $166.80M $167.28M 03/27/2025 $0.48M
Total Assets: $250.00M $250.00M 03/27/2025 $0.00M
Total Liabilities: $60.00M $60.00M 03/27/2025 $0.00M
Current Assets: $46.00M $46.00M 03/27/2025 $0.00M
Current Liabilities: $31.00M $31.00M 03/27/2025 $0.00M
Total Debt: $3.00M $3.00M 03/27/2025 $0.00M
Cash: $46.00M $46.00M 03/27/2025 $0.00M
Enterprise Value: $123.80M $124.28M 12/09/1973 $0.48M
Cash Flow: $54.81M $64.13M never $9.32M
Cash Flow Multiple: 3.04 2.61 never -0.43
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 03/27/2025 n/a
Misc 03/27/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 79,066,665 79,066,665 03/27/2025 0
Shares (FD): 80,000,000 80,000,000 03/27/2025 0
Insider Ownership: n/a 60% 04/01/2025 60%
Dividend (Annual): n/a 2% 04/01/2025 2%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 03/27/2025 n/a
Production (Gold Eq Oz.): (guess) 
45,000		 (guess) 
60,000		 04/01/2025 15,000
Production (Silver Eq Oz.): (guess) 
4,012,206		 (guess) 
6,028,701		 04/01/2025 2,016,495
Initial CapEx (Outstanding): n/a n/a 03/27/2025 n/a
Funding Option: n/a n/a 03/27/2025 n/a
Documentation: none PRODUCER 04/01/2025 n/a
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 04/24/2023 0
Cash Flow Multiplier: 12 12 08/07/2024 0.00

Resource Data

GOLD 03/27/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.50M 0.50M 03/27/2025 0.00M
Measured & Indicated: 1.70M 1.70M 03/27/2025 0.00M
Inferred: 1.60M 1.60M 03/27/2025 0.00M
Reserves & Resources: 3.30M 3.30M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.44M 0.44M 03/27/2025 0.00M
Measured & Indicated: 1.28M 1.28M 03/27/2025 0.00M
Inferred: 0.70M 0.70M 03/27/2025 0.00M
Reserves & Resources: 1.99M 1.99M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
45,000oz.		 (CG) 
60,000oz.		 04/01/2025 15,000oz.
Cash Cost: $1,100 $1,500 04/01/2025 $400.00
Extra Operating Cost: $750 $750 03/27/2025 $0.00
Total: $1,850 $2,250 04/01/2025 $400.00
Margin (Free Cash Flow): $1,218 (40%) $1,069 (32%) $-149.20
G
R
A
D
E		 Underground (Avg): 4.00 g/t 4.00 g/t 03/27/2025 n/a
Open Pit (Avg): n/a n/a 04/07/2023 n/a
Recovery Rate: (CG)  88.00% (CG)  88.00% 04/01/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 2.50M 2.50M 03/27/2025 0.00M
Annual Production: 120,000oz. 120,000oz. 03/27/2025 0oz.
Cash Cost: $1,200 $1,300 04/01/2025 $100
Extra Operating Cost: $650 $700 04/01/2025 $50
SILVER 03/27/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 03/27/2025 0.00M
Measured & Indicated: n/a n/a 03/27/2025 0.00M
Inferred: n/a n/a 03/27/2025 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 03/27/2025 0.00M
Measured & Indicated: n/a n/a 03/27/2025 0.00M
Inferred: n/a n/a 03/27/2025 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 03/27/2025 $0.00
Extra Operating Cost: n/a n/a 03/27/2025 $0.00
Total: n/a n/a 03/27/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 03/27/2025 n/a
Open Pit (Avg): n/a n/a 04/07/2023 n/a
Recovery Rate: n/a n/a 03/27/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 03/27/2025 0.00M
Annual Production: n/a n/a 03/27/2025 n/a
Cash Cost: n/a n/a 03/27/2025 n/a
Extra Operating Cost: n/a n/a 03/27/2025 n/a

Property

Last Analysis Data  (03/27/2025)
Stage Name Owned Au Ag Cu Notes
Prod Caete 100% show
Pilar and Roca Grande mines.

Roca Grande is currently $950 cash costs per oz.
Prod Turmalina 100% n/a
Dev Paciencia 100% show
Under care and maintenance.

1600 tpd mine.
Dev Zona Basal - Faina 100% show
Advancing to production
Exp Acurui 60% show
JV with IAMGold

JAG is the operator
Exp Pedra Branca 100% n/a
Total Land Package Size (ha): 50,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Caete 100% show
Pilar and Roca Grande mines.

Roca Grande is currently $950 cash costs per oz.
Prod Turmalina 100% n/a
Dev Paciencia 100% show
Under care and maintenance.

1600 tpd mine.
Dev Zona Basal - Faina 100% show
Advancing to production
Exp Acurui 60% show
JV with IAMGold

JAG is the operator
Exp Pedra Branca 100% n/a
Total Land Package Size (ha): 50,000  

Profitability (by resource)

Proven &
Probable		 03/27/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 0.50M 0.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 5.66M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.44M 0.44M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 4.98M
Maximum Profit (Gold): $535.92M $470.27M n/a $-65.65M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $535.92M $470.27M n/a $-65.65M
Max Profit / Current MCap: 3.213 2.811 n/a -0.402
Max Profit Per Share (Gold): $6.70 $5.88 n/a $-0.82
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $6.70 $5.88 n/a $-0.82
Total Free Profit Per Share: $3.72 $2.98 n/a $-0.74
FD MCap / Gold Eq.: $379.09 $380.18 n/a $1.10
FD MCap / Silver Eq.: $4.25 $3.78 n/a $-0.47
FD MCap / Per Metal
as % Spot Price:		 12.36% 11.46% n/a -0.90%
Measured &
Indicated		 03/27/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 1.70M 1.70M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 19.24M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.28M 1.28M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 14.54M
Maximum Profit (Gold): $1,564.89M $1,373.19M n/a $-191.69M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,564.89M $1,373.19M n/a $-191.69M
Max Profit / Current MCap: 9.382 8.209 n/a -1.173
Max Profit Per Share (Gold): $19.56 $17.16 n/a $-2.40
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $19.56 $17.16 n/a $-2.40
Total Free Profit Per Share: $16.58 $14.26 n/a $-2.32
FD MCap / Gold Eq.: $129.82 $130.20 n/a $0.38
FD MCap / Silver Eq.: $1.46 $1.30 n/a $-0.16
FD MCap / Per Metal
as % Spot Price:		 4.23% 3.92% n/a -0.31%

Reserves &
Resources		 03/27/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 3.30M 3.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 37.35M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.99M 1.99M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 22.51M
Maximum Profit (Gold): $2,422.36M $2,125.63M n/a $-296.73M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,422.36M $2,125.63M n/a $-296.73M
Max Profit / Current MCap: 14.523 12.707 n/a -1.816
Max Profit Per Share (Gold): $30.28 $26.57 n/a $-3.71
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $30.28 $26.57 n/a $-3.71
Total Free Profit Per Share: $27.30 $23.67 n/a $-3.63
FD MCap / Gold Eq.: $83.87 $84.11 n/a $0.24
FD MCap / Silver Eq.: $0.94 $0.84 n/a $-0.10
FD MCap / Per Metal
as % Spot Price:		 2.73% 2.53% n/a -0.20%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×