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

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
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 75koz. of gold per year. They have approximately 2.4Moz. of gold in the reserves and resources category of which 1.1Moz. are in the measured and indicated category. They have a market capitalisation of ~$353.18M which is a rise of roughly 262% over the last three months. As of 04/04/2020 they have ~$5M debt and ~$11M cash. They have 724M 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 04/04/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $97.55M $353.18M 04/04/2020 $255.63M
Total Assets: $200.00M $200.00M 04/04/2020 $0.00M
Total Liabilities: $72.00M $72.00M 04/04/2020 $0.00M
Current Assets: $40.00M $40.00M 04/04/2020 $0.00M
Current Liabilities: $30.00M $30.00M 04/04/2020 $0.00M
Total Debt: $5.00M $5.00M 04/04/2020 $0.00M
Cash: $11.00M $11.00M 04/04/2020 $0.00M
Enterprise Value: $91.55M $347.18M 01/01/1981 $255.63M
Cash Flow: $19.51M $29.35M never $9.84M
Cash Flow Multiple: 5.00 12.03 never 7.03
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 04/04/2020 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 04/04/2020 0.00%
Misc 04/04/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 724,127,000 724,127,000 04/04/2020 0
Shares (FD): 727,000,000 727,000,000 04/04/2020 0
Insider Ownership: n/a n/a 04/04/2020 n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 04/04/2020 n/a
Production (Gold Eq Oz.): (guess) 
75,000
(guess) 
75,000
04/04/2020 0
Production (Silver Eq Oz.): (guess) 
8,475,784
(guess) 
7,259,631
04/04/2020 -1,216,153
Initial CapEx (Outstanding): n/a n/a 04/04/2020 n/a
Funding Option: n/a n/a 04/04/2020 n/a
Documentation: none PRODUCER 04/04/2020 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 04/04/2020
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.25M 0.25M 04/04/2020 0.00M
Measured & Indicated: 1.10M 1.10M 04/04/2020 0.00M
Inferred: 1.30M 1.30M 04/04/2020 0.00M
Reserves & Resources: 2.40M 2.40M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.23M 0.23M 04/04/2020 0.00M
Measured & Indicated: 0.84M 0.84M 04/04/2020 0.00M
Inferred: 0.59M 0.59M 04/04/2020 0.00M
Reserves & Resources: 1.42M 1.42M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
75,000oz.
(CG) 
75,000oz.
04/04/2020 0oz.
Cash Cost: $800 $800 04/04/2020 $0.00
Extra Operating Cost: $450 $450 04/04/2020 $0.00
Average Grade: 4.00 g/t 4.00 g/t 04/04/2020 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 04/04/2020 0.00%
F
U
T
U
R
E
Proven & Probable: 1.50M 1.50M 04/04/2020 0.00M
Annual Production: 100,000oz. 100,000oz. 04/04/2020 0oz.
Cash Cost: $850 $850 04/04/2020 $0
Extra Operating Cost: $450 $450 04/04/2020 $0
SILVER 04/04/2020
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 04/04/2020 0.00M
Measured & Indicated: n/a n/a 04/04/2020 0.00M
Inferred: n/a n/a 04/04/2020 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 04/04/2020 0.00M
Measured & Indicated: n/a n/a 04/04/2020 0.00M
Inferred: n/a n/a 04/04/2020 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 04/04/2020 $0.00
Extra Operating Cost: n/a n/a 04/04/2020 $0.00
Average Grade: n/a n/a 04/04/2020 n/a
Recovery Rate: n/a n/a 04/04/2020 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 04/04/2020 0.00M
Annual Production: n/a n/a 04/04/2020 n/a
Cash Cost: n/a n/a 04/04/2020 n/a
Extra Operating Cost: n/a n/a 04/04/2020 n/a

Property

Last Analysis Data  (04/04/2020)
Stage Location Name Owned Type Au Ag Cu Notes
Production 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 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
04/04/2020
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.): 0.25M 0.25M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -4.05M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.23M 0.23M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -3.65M
Maximum Profit (Gold): $58.54M $88.06M n/a $29.52M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $58.54M $88.06M n/a $29.52M
Max Profit / Current MCap: 0.600 0.249 n/a -0.351
Max Profit Per Share (Gold): $0.08 $0.12 n/a $0.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.08 $0.12 n/a $0.04
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $433.54 $1,569.69 n/a $1,136.15
FD Mkt. Cap / Silver Eq.: $3.84 $16.22 n/a $12.38
FD Mkt. Cap / Per Metal
as % Spot Price:
26.73% 86.77% n/a 60.03%
Measured &
Indicated
04/04/2020
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.): 1.10M 1.10M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -17.84M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.84M 0.84M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -13.57M
Maximum Profit (Gold): $217.78M $327.58M n/a $109.80M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $217.78M $327.58M n/a $109.80M
Max Profit / Current MCap: 2.233 0.928 n/a -1.305
Max Profit Per Share (Gold): $0.30 $0.45 n/a $0.15
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.30 $0.45 n/a $0.15
Total Free Profit Per Share: $0.11 $0.00 n/a $-0.11
FD Mkt. Cap / Gold Eq.: $116.54 $421.96 n/a $305.42
FD Mkt. Cap / Silver Eq.: $1.03 $4.36 n/a $3.33
FD Mkt. Cap / Per Metal
as % Spot Price:
7.19% 23.32% n/a 16.14%

Reserves &
Resources
04/04/2020
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.): 2.40M 2.40M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -38.92M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.42M 1.42M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -23.06M
Maximum Profit (Gold): $369.99M $556.53M n/a $186.54M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $369.99M $556.53M n/a $186.54M
Max Profit / Current MCap: 3.793 1.576 n/a -2.217
Max Profit Per Share (Gold): $0.51 $0.77 n/a $0.26
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.51 $0.77 n/a $0.26
Total Free Profit Per Share: $0.32 $0.11 n/a $-0.21
FD Mkt. Cap / Gold Eq.: $68.60 $248.37 n/a $179.77
FD Mkt. Cap / Silver Eq.: $0.61 $2.57 n/a $1.96
FD Mkt. Cap / Per Metal
as % Spot Price:
4.23% 13.73% n/a 9.50%

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.