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 100koz. 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 ~$234.61M which is a fall of roughly 40% over the last six months. As of 04/08/2021 they have ~$3M debt and ~$39M cash. They have 72M 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 04/08/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $390.69M $234.61M 04/08/2021 $-156.08M
Total Assets: $250.00M $250.00M 04/08/2021 $0.00M
Total Liabilities: $60.00M $60.00M 04/08/2021 $0.00M
Current Assets: $60.00M $60.00M 04/08/2021 $0.00M
Current Liabilities: $31.00M $31.00M 04/08/2021 $0.00M
Total Debt: $3.00M $3.00M 04/08/2021 $0.00M
Cash: $39.00M $39.00M 04/08/2021 $0.00M
Enterprise Value: $354.69M $198.61M 04/17/1976 $-156.08M
Cash Flow: $38.84M $35.01M never $-3.84M
Cash Flow Multiple: 10.06 6.70 never -3.36
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 04/08/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 04/08/2021 0.00%
Misc 04/08/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 72,268,000 72,268,000 04/08/2021 0
Shares (FD): 73,721,000 73,721,000 04/08/2021 0
Insider Ownership: n/a 62% 08/10/2021 62%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 04/08/2021 n/a
Production (Gold Eq Oz.): (guess) 
100,000
(guess) 
100,000
04/08/2021 0
Production (Silver Eq Oz.): (guess) 
6,898,192
(guess) 
7,812,946
04/08/2021 914,755
Initial CapEx (Outstanding): n/a n/a 04/08/2021 n/a
Funding Option: n/a n/a 04/08/2021 n/a
Documentation: none PRODUCER 08/10/2021 n/a
Value Adjustment: 100% 100% never 0%

Resource Data

GOLD 04/08/2021
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 04/08/2021 0.00M
Measured & Indicated: 1.50M 1.50M 04/08/2021 0.00M
Inferred: 1.00M 1.00M 04/08/2021 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 04/08/2021 0.00M
Measured & Indicated: 1.14M 1.14M 04/08/2021 0.00M
Inferred: 0.44M 0.44M 04/08/2021 0.00M
Reserves & Resources: 1.58M 1.58M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
100,000oz.
(CG) 
100,000oz.
04/08/2021 0oz.
Cash Cost: $850 $850 04/08/2021 $0.00
Extra Operating Cost: $350 $400 08/10/2021 $50.00
Average Grade: 4.00 g/t 4.00 g/t 04/08/2021 n/a
Recovery Rate: (CG)  88.00% (CG)  88.00% 08/10/2021 0.00%
F
U
T
U
R
E
Proven & Probable: 1.50M 1.50M 04/08/2021 0.00M
Annual Production: 100,000oz. 100,000oz. 04/08/2021 0oz.
Cash Cost: $850 $850 04/08/2021 $0
Extra Operating Cost: $350 $400 08/10/2021 $50
SILVER 04/08/2021
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 04/08/2021 0.00M
Measured & Indicated: n/a n/a 04/08/2021 0.00M
Inferred: n/a n/a 04/08/2021 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 04/08/2021 0.00M
Measured & Indicated: n/a n/a 04/08/2021 0.00M
Inferred: n/a n/a 04/08/2021 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 04/08/2021 $0.00
Extra Operating Cost: n/a n/a 04/08/2021 $0.00
Average Grade: n/a n/a 04/08/2021 n/a
Recovery Rate: n/a n/a 04/08/2021 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 04/08/2021 0.00M
Annual Production: n/a n/a 04/08/2021 n/a
Cash Cost: n/a n/a 04/08/2021 n/a
Extra Operating Cost: n/a n/a 04/08/2021 n/a

Property

Last Analysis Data  (04/08/2021)
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
04/08/2021
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 4.57M
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 4.02M
Maximum Profit (Gold): $341.82M $308.06M n/a $-33.76M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $341.82M $308.06M n/a $-33.76M
Max Profit / Current MCap: 0.875 1.313 n/a 0.438
Max Profit Per Share (Gold): $4.64 $4.18 n/a $-0.46
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.64 $4.18 n/a $-0.46
Total Free Profit Per Share: $0.00 $0.14 n/a $0.14
FD Mkt. Cap / Gold Eq.: $887.94 $533.20 n/a $-354.74
FD Mkt. Cap / Silver Eq.: $12.87 $6.82 n/a $-6.05
FD Mkt. Cap / Per Metal
as % Spot Price:
50.60% 30.47% n/a -20.13%
Measured &
Indicated
04/08/2021
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 13.72M
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 10.46M
Maximum Profit (Gold): $888.73M $800.96M n/a $-87.77M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $888.73M $800.96M n/a $-87.77M
Max Profit / Current MCap: 2.275 3.414 n/a 1.139
Max Profit Per Share (Gold): $12.06 $10.86 n/a $-1.19
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $12.06 $10.86 n/a $-1.19
Total Free Profit Per Share: $5.38 $6.82 n/a $1.45
FD Mkt. Cap / Gold Eq.: $341.51 $205.08 n/a $-136.44
FD Mkt. Cap / Silver Eq.: $4.95 $2.62 n/a $-2.33
FD Mkt. Cap / Per Metal
as % Spot Price:
19.46% 11.72% n/a -7.74%

Reserves &
Resources
04/08/2021
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 22.87M
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 14.49M
Maximum Profit (Gold): $1,230.55M $1,109.02M n/a $-121.52M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,230.55M $1,109.02M n/a $-121.52M
Max Profit / Current MCap: 3.150 4.727 n/a 1.577
Max Profit Per Share (Gold): $16.69 $15.04 n/a $-1.65
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $16.69 $15.04 n/a $-1.65
Total Free Profit Per Share: $10.01 $11.00 n/a $0.99
FD Mkt. Cap / Gold Eq.: $246.65 $148.11 n/a $-98.54
FD Mkt. Cap / Silver Eq.: $3.58 $1.90 n/a $-1.68
FD Mkt. Cap / Per Metal
as % Spot Price:
14.05% 8.46% n/a -5.59%

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.     ×