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
TSE:JAG CAD
OTCMKTS:JAGGD 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 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 ~$350.27M which is a rise of roughly 259% over the last eight months. As of 04/04/2020 they have ~$5M debt and ~$11M 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 04/04/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $97.55M $350.27M 08/27/2020 $252.73M
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 $344.27M 11/28/1980 $252.73M
Cash Flow: $19.51M $29.54M never $10.02M
Cash Flow Multiple: 5.00 11.86 never 6.86
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 72,350,211 08/27/2020 -651,776,789
Shares (FD): 727,000,000 72,700,000 08/27/2020 -654,300,000
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) 
5,817,073
04/04/2020 -2,658,711
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 09/19/2020 n/a
Value Adjustment: none 50% never 50%

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% 09/19/2020 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 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
04/04/2020
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 -8.86M
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 -7.98M
Maximum Profit (Gold): $58.54M $132.91M n/a $74.37M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $58.54M $132.91M n/a $74.37M
Max Profit / Current MCap: 0.600 0.379 n/a -0.221
Max Profit Per Share (Gold): $0.08 $1.83 n/a $1.75
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.08 $1.83 n/a $1.75
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $433.54 $1,556.78 n/a $1,123.24
FD Mkt. Cap / Silver Eq.: $3.84 $20.07 n/a $16.24
FD Mkt. Cap / Per Metal
as % Spot Price:
26.73% 85.89% n/a 59.15%
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 -38.99M
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 -29.67M
Maximum Profit (Gold): $217.78M $494.44M n/a $276.66M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $217.78M $494.44M n/a $276.66M
Max Profit / Current MCap: 2.233 1.412 n/a -0.821
Max Profit Per Share (Gold): $0.30 $6.80 n/a $6.50
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.30 $6.80 n/a $6.50
Total Free Profit Per Share: $0.11 $0.53 n/a $0.42
FD Mkt. Cap / Gold Eq.: $116.54 $418.49 n/a $301.95
FD Mkt. Cap / Silver Eq.: $1.03 $5.40 n/a $4.36
FD Mkt. Cap / Per Metal
as % Spot Price:
7.19% 23.09% n/a 15.90%

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 -85.08M
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 -50.41M
Maximum Profit (Gold): $369.99M $840.02M n/a $470.03M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $369.99M $840.02M n/a $470.03M
Max Profit / Current MCap: 3.793 2.398 n/a -1.395
Max Profit Per Share (Gold): $0.51 $11.55 n/a $11.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.51 $11.55 n/a $11.05
Total Free Profit Per Share: $0.32 $5.28 n/a $4.97
FD Mkt. Cap / Gold Eq.: $68.60 $246.33 n/a $177.73
FD Mkt. Cap / Silver Eq.: $0.61 $3.18 n/a $2.57
FD Mkt. Cap / Per Metal
as % Spot Price:
4.23% 13.59% n/a 9.36%

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.