Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Mid-tier Producer
Rating & Risk: Login to view
Jaguar Mining Inc
www: www.jaguarmining.com     email: IR@jaguarmining.com

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 95koz. of gold per year. They have approximately 2Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~$90.07M which is a fall of roughly 11% over the last two months. As of 05/28/2018 they have ~$14M debt and ~$14M cash. They have 325M 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 05/28/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $100.67M $90.07M 05/28/2018 $-10.60M
Total Assets: $179.00M $179.00M 05/28/2018 $0.00M
Total Liabilities: $94.00M $94.00M 05/28/2018 $0.00M
Current Assets: $26.00M $26.00M 05/28/2018 $0.00M
Current Liabilities: $64.00M $64.00M 05/28/2018 $0.00M
Total Debt: $14.00M $14.00M 05/28/2018 $0.00M
Cash: $14.00M $14.00M 05/28/2018 $0.00M
Enterprise Value: $100.67M $90.07M 11/08/1972 $-10.60M
Cash Flow: $3.25M $-1.83M never $-5.08M
Cash Flow Multiple: 30.96 0.00 never -30.96
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 05/28/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 05/28/2018 0.00%
Misc 05/28/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 325,000,000 325,000,000 05/28/2018 0
Shares (FD): 340,000,000 340,000,000 05/28/2018 0
Insider Ownership: n/a 21% 05/28/2018 21%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 05/28/2018 n/a
Production (Gold Eq Oz.): (guess) 
95,000
(guess) 
95,000
05/28/2018 0
Production (Silver Eq Oz.): (guess) 
7,501,246
(guess) 
7,605,599
05/28/2018 104,353
Initial CapEx (Outstanding): n/a n/a 05/28/2018 n/a
Funding Option: n/a n/a 05/28/2018 n/a
Documentation: none PRODUCER 05/28/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 05/28/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.30M 0.30M 05/28/2018 0.00M
Measured & Indicated: 1.00M 1.00M 05/28/2018 0.00M
Inferred: 1.00M 1.00M 05/28/2018 0.00M
Reserves & Resources: 2.00M 2.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.27M 0.27M 05/28/2018 0.00M
Measured & Indicated: 0.77M 0.77M 05/28/2018 0.00M
Inferred: 0.45M 0.45M 05/28/2018 0.00M
Reserves & Resources: 1.22M 1.22M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
95,000oz.
(CG) 
95,000oz.
05/28/2018 0oz.
Cash Cost: $850 $850 05/28/2018 $0.00
Extra Operating Cost: $400 $400 05/28/2018 $0.00
Average Grade: 4.00 g/t 4.00 g/t 05/28/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 05/28/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 1.50M 1.50M 05/28/2018 0.00M
Annual Production: 150,000oz. 150,000oz. 05/28/2018 0oz.
Cash Cost: $850 $850 05/28/2018 $0
Extra Operating Cost: $400 $400 05/28/2018 $0
SILVER 05/28/2018
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 05/28/2018 0.00M
Measured & Indicated: n/a n/a 05/28/2018 0.00M
Inferred: n/a n/a 05/28/2018 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 05/28/2018 0.00M
Measured & Indicated: n/a n/a 05/28/2018 0.00M
Inferred: n/a n/a 05/28/2018 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 05/28/2018 $0.00
Extra Operating Cost: n/a n/a 05/28/2018 $0.00
Average Grade: n/a n/a 05/28/2018 n/a
Recovery Rate: n/a n/a 05/28/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 05/28/2018 0.00M
Annual Production: n/a n/a 05/28/2018 n/a
Cash Cost: n/a n/a 05/28/2018 n/a
Extra Operating Cost: n/a n/a 05/28/2018 n/a

Property

Last Analysis Data  (05/28/2018)
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
05/28/2018
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.): 0.30M 0.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.33M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.27M 0.27M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.30M
Maximum Profit (Gold): $9.24M $-5.20M n/a $-14.44M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $9.24M $-5.20M n/a $-14.44M
Max Profit / Current MCap: 0.092 n/a n/a -0.150
Max Profit Per Share (Gold): $0.03 $-0.02 n/a $-0.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.03 $-0.02 n/a $-0.04
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $372.85 $333.60 n/a $-39.25
FD Mkt. Cap / Silver Eq.: $4.72 $4.17 n/a $-0.56
FD Mkt. Cap / Per Metal
as % Spot Price:
28.71% 27.29% n/a -1.42%
Measured &
Indicated
05/28/2018
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.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.10M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.77M 0.77M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.85M
Maximum Profit (Gold): $26.49M $-14.90M n/a $-41.39M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $26.49M $-14.90M n/a $-41.39M
Max Profit / Current MCap: 0.263 n/a n/a -0.429
Max Profit Per Share (Gold): $0.08 $-0.04 n/a $-0.12
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.08 $-0.04 n/a $-0.12
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $130.06 $116.37 n/a $-13.69
FD Mkt. Cap / Silver Eq.: $1.65 $1.45 n/a $-0.19
FD Mkt. Cap / Per Metal
as % Spot Price:
10.01% 9.52% n/a -0.49%

Reserves &
Resources
05/28/2018
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.): 2.00M 2.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.20M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.22M 1.22M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.34M
Maximum Profit (Gold): $41.90M $-23.56M n/a $-65.46M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $41.90M $-23.56M n/a $-65.46M
Max Profit / Current MCap: 0.416 n/a n/a -0.678
Max Profit Per Share (Gold): $0.12 $-0.07 n/a $-0.19
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.12 $-0.07 n/a $-0.19
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $82.25 $73.59 n/a $-8.66
FD Mkt. Cap / Silver Eq.: $1.04 $0.92 n/a $-0.12
FD Mkt. Cap / Per Metal
as % Spot Price:
6.33% 6.02% n/a -0.31%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.