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
Calculated using the site's default values.  Re-calculate using:

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 70koz. 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 ~$126.2M which is a fall of roughly 19% over the last nine months. As of 04/05/2024 they have ~$3M debt and ~$37M 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 04/05/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $156.75M $126.20M 04/05/2024
Total Assets: $250.00M $250.00M 04/05/2024
Total Liabilities: $60.00M $60.00M 04/05/2024
Current Assets: $40.00M $40.00M 04/05/2024
Current Liabilities: $31.00M $31.00M 04/05/2024
Total Debt: $3.00M $3.00M 04/05/2024
Cash: $22.00M $37.00M 07/09/2024
Enterprise Value: $137.75M $92.20M 12/02/1972
Cash Flow: $50.32M $60.93M never
Cash Flow Multiple: 3.12 2.07 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 04/05/2024
Misc 04/05/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 79,066,665 79,066,665 04/05/2024
Shares (FD): 80,000,000 80,000,000 04/05/2024
Insider Ownership: n/a 60% 08/07/2024
Dividend (Annual): n/a 2% 08/07/2024
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 04/05/2024
Production (Gold Eq Oz.): (guess) 
80,000		 (guess) 
70,000		 04/10/2024
Production (Silver Eq Oz.): (guess) 
6,790,087		 (guess) 
6,234,806		 04/10/2024
Initial CapEx (Outstanding): n/a n/a 04/05/2024
Funding Option: n/a n/a 04/05/2024
Documentation: none PRODUCER 08/07/2024
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 04/24/2023
Cash Flow Multiplier: 10 12 08/07/2024

Resource Data

GOLD 04/05/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.50M 0.50M 04/05/2024
Measured & Indicated: 1.70M 1.70M 04/05/2024
Inferred: 1.60M 1.60M 04/05/2024
Reserves & Resources: 3.30M 3.30M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.44M 0.44M 04/05/2024
Measured & Indicated: 1.28M 1.28M 04/05/2024
Inferred: 0.70M 0.70M 04/05/2024
Reserves & Resources: 1.99M 1.99M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
80,000oz.		 (CG) 
70,000oz.		 04/10/2024
Cash Cost: $1,200 $1,000 08/07/2024
Extra Operating Cost: $500 $750 08/07/2024
Total: $1,700 $1,750 08/07/2024
Margin (Free Cash Flow): $629 (27%) $870 (33%)
G
R
A
D
E		 Underground (Avg): 4.00 g/t 4.00 g/t 04/05/2024
Open Pit (Avg): n/a n/a 04/07/2023
Recovery Rate: (CG)  88.00% (CG)  88.00% 08/07/2024
F
U
T
U
R
E		 Proven & Probable: 2.50M 2.50M 04/05/2024
Annual Production: 150,000oz. 150,000oz. 04/05/2024
Cash Cost: $1,150 $1,100 08/07/2024
Extra Operating Cost: $500 $600 08/07/2024
SILVER 04/05/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 04/05/2024
Measured & Indicated: n/a n/a 04/05/2024
Inferred: n/a n/a 04/05/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 04/05/2024
Measured & Indicated: n/a n/a 04/05/2024
Inferred: n/a n/a 04/05/2024
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 04/05/2024
Extra Operating Cost: n/a n/a 04/05/2024
Total: n/a n/a 04/05/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 04/05/2024
Open Pit (Avg): n/a n/a 04/07/2023
Recovery Rate: n/a n/a 04/05/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 04/05/2024
Annual Production: n/a n/a 04/05/2024
Cash Cost: n/a n/a 04/05/2024
Extra Operating Cost: n/a n/a 04/05/2024

Property

Last Analysis Data  (04/05/2024)
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		 04/05/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 0.50M 0.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.44M 0.44M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $276.76M $382.98M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $276.76M $382.98M n/a
Max Profit / Current MCap: 1.766 3.035 n/a
Max Profit Per Share (Gold): $3.46 $4.79 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $3.46 $4.79 n/a
Total Free Profit Per Share: $0.80 $2.52 n/a
FD MCap / Gold Eq.: $356.25 $286.81 n/a
FD MCap / Silver Eq.: $4.20 $3.22 n/a
FD MCap / Per Metal
as % Spot Price:		 15.30% 10.95% n/a
Measured &
Indicated		 04/05/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 1.70M 1.70M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.28M 1.28M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $808.14M $1,118.29M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $808.14M $1,118.29M n/a
Max Profit / Current MCap: 5.156 8.861 n/a
Max Profit Per Share (Gold): $10.10 $13.98 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $10.10 $13.98 n/a
Total Free Profit Per Share: $7.44 $11.71 n/a
FD MCap / Gold Eq.: $122.00 $98.22 n/a
FD MCap / Silver Eq.: $1.44 $1.10 n/a
FD MCap / Per Metal
as % Spot Price:		 5.24% 3.75% n/a

Reserves &
Resources		 04/05/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 3.30M 3.30M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.99M 1.99M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,250.96M $1,731.05M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,250.96M $1,731.05M n/a
Max Profit / Current MCap: 7.981 13.717 n/a
Max Profit Per Share (Gold): $15.64 $21.64 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $15.64 $21.64 n/a
Total Free Profit Per Share: $12.98 $19.37 n/a
FD MCap / Gold Eq.: $78.82 $63.45 n/a
FD MCap / Silver Eq.: $0.93 $0.71 n/a
FD MCap / Per Metal
as % Spot Price:		 3.38% 2.42% n/a

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.     ×