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

Price Data

Symbol Date Price Change 52 Wk Range Volume
OTCMKTS:JAGGF 09/20/2017 USD 0.2570 0.0370 0.5800 - 0.1780 22,330
TSE:JAG 09/20/2017 CAD 0.3100 0.0500 0.7800 - 0.2200 1,197,966
Alert me when stock is updated

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 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 ~$84.68M which is a fall of roughly 20% over the last four months. As of 06/06/2017 they have ~$18M debt and ~$18M cash. They have 321M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

Login to access Don's Summary

General Details

Financial 06/06/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $105.25M $84.68M 06/06/2017 $-20.57M
Total Assets: $179.00M $179.00M 06/06/2017 $0.00M
Total Liabilities: $94.00M $94.00M 06/06/2017 $0.00M
Current Assets: $26.00M $26.00M 06/06/2017 $0.00M
Current Liabilities: $64.00M $64.00M 06/06/2017 $0.00M
Total Debt: $18.00M $18.00M 06/06/2017 $0.00M
Cash: $18.00M $18.00M 06/06/2017 $0.00M
Enterprise Value: $105.25M $84.68M 09/06/1972 $-20.57M
Cash Flow: $2.72M $3.01M never $0.29M
Cash Flow Multiple: 38.67 28.12 never -10.55
Net Debt to Cash Flow Ratio: n/a n/a never 0.00
Finance within 1 year: 06/06/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 06/06/2017 0.00%
Misc 06/06/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.312 $0.251 15:09 on 09/20/2017 $-0.06
Shares Outstanding: 321,000,000 321,000,000 06/06/2017 0
Shares Fully Diluted: 337,000,000 337,000,000 06/06/2017 0
Insider Ownership: n/a 21% 06/06/2017 21%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 06/06/2017 n/a
Production (Gold Eq Oz.): (guess) 
90,000
(guess) 
90,000
06/06/2017 0
Production (Silver Eq Oz.): (guess) 
6,586,757
(guess) 
6,854,577
06/06/2017 267,820
Initial CapEx (Outstanding): n/a n/a 06/06/2017 n/a
Funding Option: n/a n/a 06/06/2017 n/a
Documentation: none PRODUCER 06/06/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 06/06/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.35M 0.35M 06/06/2017 0.00M
Measured & Indicated: 1.00M 1.00M 06/06/2017 0.00M
Inferred: 1.00M 1.00M 06/06/2017 0.00M
Reserves & Resources: 2.00M 2.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.32M 0.32M 06/06/2017 0.00M
Measured & Indicated: 0.78M 0.78M 06/06/2017 0.00M
Inferred: 0.45M 0.45M 06/06/2017 0.00M
Reserves & Resources: 1.23M 1.23M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
90,000oz.
(CG) 
90,000oz.
06/06/2017 0oz.
Cash Cost: $850 $850 06/06/2017 $0.00
Extra Operating Cost: $400 $400 06/06/2017 $0.00
Average Grade: 4.00 g/t 4.00 g/t 06/06/2017 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 06/06/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 1.50M 1.50M 06/06/2017 0.00M
Annual Production: 150,000oz. 150,000oz. 06/06/2017 0oz.
Cash Cost: $850 $850 06/06/2017 $0
Extra Operating Cost: $400 $400 06/06/2017 $0
SILVER 06/06/2017
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 06/06/2017 0.00M
Measured & Indicated: n/a n/a 06/06/2017 0.00M
Inferred: n/a n/a 06/06/2017 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 06/06/2017 0.00M
Measured & Indicated: n/a n/a 06/06/2017 0.00M
Inferred: n/a n/a 06/06/2017 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 06/06/2017 $0.00
Extra Operating Cost: n/a n/a 06/06/2017 $0.00
Average Grade: n/a n/a 06/06/2017 n/a
Recovery Rate: n/a n/a 06/06/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 06/06/2017 0.00M
Annual Production: n/a n/a 06/06/2017 n/a
Cash Cost: n/a n/a 06/06/2017 n/a
Extra Operating Cost: n/a n/a 06/06/2017 n/a

Property

Last Analysis Data  (06/06/2017)
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 31% Open Pit show
Sold it in 2016 for $10 million, but kept a 1.5% NSR.

Option to keep 31%.

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
06/06/2017
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.): 0.35M 0.35M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.04M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.32M 0.32M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.94M
Maximum Profit (Gold): $9.53M $10.54M n/a $1.01M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $9.53M $10.54M n/a $1.01M
Max Profit / Current MCap: 0.091 0.124 n/a 0.034
Max Profit Per Share (Gold): $0.03 $0.03 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.03 $0.03 n/a $0.00
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $334.13 $268.83 n/a $-65.30
FD Mkt. Cap / Silver Eq.: $4.57 $3.53 n/a $-1.04
FD Mkt. Cap / Per Metal
as % Spot Price:
25.84% 20.71% n/a -5.12%
Measured &
Indicated
06/06/2017
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 2.98M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.78M 0.78M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.33M
Maximum Profit (Gold): $23.68M $26.20M n/a $2.52M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $23.68M $26.20M n/a $2.52M
Max Profit / Current MCap: 0.225 0.309 n/a 0.084
Max Profit Per Share (Gold): $0.07 $0.08 n/a $0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.07 $0.08 n/a $0.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $134.42 $108.15 n/a $-26.27
FD Mkt. Cap / Silver Eq.: $1.84 $1.42 n/a $-0.42
FD Mkt. Cap / Per Metal
as % Spot Price:
10.39% 8.33% n/a -2.06%

Reserves &
Resources
06/06/2017
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 5.95M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.23M 1.23M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.67M
Maximum Profit (Gold): $37.29M $41.26M n/a $3.97M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $37.29M $41.26M n/a $3.97M
Max Profit / Current MCap: 0.354 0.487 n/a 0.133
Max Profit Per Share (Gold): $0.11 $0.12 n/a $0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.11 $0.12 n/a $0.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $85.36 $68.68 n/a $-16.68
FD Mkt. Cap / Silver Eq.: $1.17 $0.90 n/a $-0.26
FD Mkt. Cap / Per Metal
as % Spot Price:
6.60% 5.29% n/a -1.31%

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.     ×