Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
OTCMKTS:JAGGF
USD
TSE:JAG
CAD
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 90koz. of gold per year. They have approximately 2.5Moz. of gold in the reserves and resources category of which 1.5Moz. are in the measured and indicated category. They have a market capitalisation of ~$152.79M which is a fall of roughly 39% over the last ten months. As of 04/04/2022 they have ~$3M debt and ~$29M cash. They have 72M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
04/04/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$250.56M
$152.79M
04/04/2022
$-97.77M
Total Assets:
$250.00M
$250.00M
04/04/2022
$0.00M
Total Liabilities:
$60.00M
$60.00M
04/04/2022
$0.00M
Current Assets:
$60.00M
$50.00M
08/08/2022
$-10.00M
Current Liabilities:
$31.00M
$31.00M
04/04/2022
$0.00M
Total Debt:
$3.00M
$3.00M
04/04/2022
$0.00M
Cash:
$39.00M
$29.00M
08/08/2022
$-10.00M
Enterprise Value:
$214.56M
$126.79M
01/07/1974
$-87.77M
Cash Flow:
$42.98M
$22.94M
never
$-20.03M
Cash Flow Multiple:
5.83
6.66
never
0.83
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
04/04/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
04/04/2022
0.00%
Misc
04/04/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
72,268,000
72,268,000
04/04/2022
0
Shares (FD):
74,000,000
74,000,000
04/04/2022
0
Insider Ownership:
n/a
62%
11/09/2022
62%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
04/04/2022
n/a
Production (Gold Eq Oz.):
(guess) 90,000
(guess) 90,000
04/04/2022
0
Production (Silver Eq Oz.) :
(guess) 7,100,776
(guess) 7,510,206
04/04/2022
409,430
Initial CapEx (Outstanding):
n/a
n/a
04/04/2022
n/a
Funding Option:
n/a
n/a
04/04/2022
n/a
Documentation:
none
PRODUCER
11/09/2022
n/a
Value Adjustment:
40%
40%
never
0%
Resource Data
GOLD
04/04/2022 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
04/04/2022
0.00M
Measured & Indicated:
1.50M
1.50M
04/04/2022
0.00M
Inferred:
1.00M
1.00M
04/04/2022
0.00M
Reserves & Resources:
2.50M
2.50M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.44M
0.44M
04/04/2022
0.00M
Measured & Indicated:
1.14M
1.14M
04/04/2022
0.00M
Inferred:
0.44M
0.44M
04/04/2022
0.00M
Reserves & Resources:
1.58M
1.58M
never
0.00M
C U R R E N T
Annual Production:
(guess) 90,000oz.
(CG) 90,000oz.
04/04/2022
0oz.
Cash Cost:
$850
$1,000
08/08/2022
$150.00
Extra Operating Cost:
$400
$500
11/09/2022
$100.00
Average Grade:
4.00 g/t
4.00 g/t
04/04/2022
n/a
Recovery Rate:
(CG) 88.00%
(CG) 88.00%
11/09/2022
0.00%
F U T U R E
Proven & Probable:
1.50M
1.50M
04/04/2022
0.00M
Annual Production:
100,000oz.
100,000oz.
04/04/2022
0oz.
Cash Cost:
$850
$1,000
08/08/2022
$150
Extra Operating Cost:
$450
$500
11/09/2022
$50
SILVER
04/04/2022 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
04/04/2022
0.00M
Measured & Indicated:
n/a
n/a
04/04/2022
0.00M
Inferred:
n/a
n/a
04/04/2022
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
04/04/2022
0.00M
Measured & Indicated:
n/a
n/a
04/04/2022
0.00M
Inferred:
n/a
n/a
04/04/2022
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
04/04/2022
$0.00
Extra Operating Cost:
n/a
n/a
04/04/2022
$0.00
Average Grade:
n/a
n/a
04/04/2022
n/a
Recovery Rate:
n/a
n/a
04/04/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
04/04/2022
0.00M
Annual Production:
n/a
n/a
04/04/2022
n/a
Cash Cost:
n/a
n/a
04/04/2022
n/a
Extra Operating Cost:
n/a
n/a
04/04/2022
n/a
Property
Last Analysis Data (04/04/2022)
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Production
Belo Horizonte , Brazil
Caete
100%
n/a
show
Pilar and Roca Grande mines.
Roca Grande is currently $950 cash costs per oz.
Production
Belo Horizonte , Brazil
Turmalina
100%
Underground
n/a
Development
Maranhao , Brazil
Gurupi
1%
Open Pit
show
Sold it in 2016 for $10 million, but kept a 1.5% NSR.
2.3 million oz P&P.
Feasibility Study.
$278 million capex.
150,000 oz per year.
$500 cash costs per oz.
Development
Belo Horizonte , Brazil
Paciencia
100%
n/a
show
Under care and maintenance.
1600 tpd mine.
Exploration
Brazil
Iron Quadrangle
100%
n/a
n/a
Exploration
State Of Ceara , Brazil
Pedra Branca
100%
n/a
n/a
Current Data
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Production
Belo Horizonte , Brazil
Caete
100%
n/a
show
Pilar and Roca Grande mines.
Roca Grande is currently $950 cash costs per oz.
Production
Belo Horizonte , Brazil
Turmalina
100%
Underground
n/a
Development
Maranhao , Brazil
Gurupi
1%
Open Pit
show
Sold it in 2016 for $10 million, but kept a 1.5% NSR.
2.3 million oz P&P.
Feasibility Study.
$278 million capex.
150,000 oz per year.
$500 cash costs per oz.
Development
Belo Horizonte , Brazil
Paciencia
100%
n/a
show
Under care and maintenance.
1600 tpd mine.
Exploration
Brazil
Iron Quadrangle
100%
n/a
n/a
Exploration
State Of Ceara , Brazil
Pedra Branca
100%
n/a
n/a
Profitability (by resource)
Proven & Probable
04/04/2022 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
2.27M
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
2.00M
Maximum Profit (Gold):
$294.16M
$157.04M
n/a
$-137.12M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$294.16M
$157.04M
n/a
$-137.12M
Max Profit / Current MCap:
1.174
1.028
n/a
-0.146
Max Profit Per Share (Gold):
$3.98
$2.12
n/a
$-1.85
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$3.98
$2.12
n/a
$-1.85
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$569.46
$347.25
n/a
$-222.22
FD Mkt. Cap / Silver Eq.:
$7.22
$4.16
n/a
$-3.06
FD Mkt. Cap / Per Metal as % Spot Price:
29.47%
18.63%
n/a
-10.85%
Measured & Indicated
04/04/2022 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.):
1.50M
1.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
6.82M
P L A U S I B L E
Gold Eq. Oz.:
1.14M
1.14M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
5.20M
Maximum Profit (Gold):
$764.83M
$408.31M
n/a
$-356.52M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$764.83M
$408.31M
n/a
$-356.52M
Max Profit / Current MCap:
3.052
2.672
n/a
-0.380
Max Profit Per Share (Gold):
$10.34
$5.52
n/a
$-4.82
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$10.34
$5.52
n/a
$-4.82
Total Free Profit Per Share:
$6.11
$2.76
n/a
$-3.35
FD Mkt. Cap / Gold Eq.:
$219.02
$133.56
n/a
$-85.47
FD Mkt. Cap / Silver Eq.:
$2.78
$1.60
n/a
$-1.18
FD Mkt. Cap / Per Metal as % Spot Price:
11.34%
7.16%
n/a
-4.17%
Reserves & Resources
04/04/2022 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.):
2.50M
2.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
11.37M
P L A U S I B L E
Gold Eq. Oz.:
1.58M
1.58M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
7.21M
Maximum Profit (Gold):
$1,058.99M
$565.35M
n/a
$-493.64M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,058.99M
$565.35M
n/a
$-493.64M
Max Profit / Current MCap:
4.226
3.700
n/a
-0.526
Max Profit Per Share (Gold):
$14.31
$7.64
n/a
$-6.67
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$14.31
$7.64
n/a
$-6.67
Total Free Profit Per Share:
$10.08
$4.88
n/a
$-5.20
FD Mkt. Cap / Gold Eq.:
$158.18
$96.46
n/a
$-61.73
FD Mkt. Cap / Silver Eq.:
$2.00
$1.16
n/a
$-0.85
FD Mkt. Cap / Per Metal as % Spot Price:
8.19%
5.17%
n/a
-3.01%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/04/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
02/05/2023
Spot Gold:
$1,932.20
$1,864.20
02/05/2023
$-68.00
Spot Silver:
$24.49
$22.34
02/05/2023
$-2.15
Gold:Silver Ratio:
78.90
83.45
02/05/2023
4.55
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: