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: Junior: Emerging 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 junior, emerging mid-tier producer with two producing mines in Brazil, two mines in development in Brazil and two exploration properties. Currently they produce roughly 70koz. 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 ~$48.68M which is a rise of roughly 92% over the last four months. As of 05/11/2019 they have ~$20M debt and ~$6M 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 05/11/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $25.31M $48.68M 05/11/2019 $23.36M
Total Assets: $170.00M $170.00M 05/11/2019 $0.00M
Total Liabilities: $94.00M $94.00M 05/11/2019 $0.00M
Current Assets: $18.00M $18.00M 05/11/2019 $0.00M
Current Liabilities: $64.00M $64.00M 05/11/2019 $0.00M
Total Debt: $20.00M $20.00M 05/11/2019 $0.00M
Cash: $6.00M $6.00M 05/11/2019 $0.00M
Enterprise Value: $39.31M $62.68M 12/27/1971 $23.36M
Cash Flow: $-0.71M $10.59M never $11.30M
Cash Flow Multiple: 0.00 4.60 never 4.60
Net Debt to
Cash Flow Ratio:
n/a 1.32 never 1.32
Finance within 1 year: 05/11/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 05/11/2019 0.00%
Misc 05/11/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 325,000,000 325,000,000 05/11/2019 0
Shares (FD): 340,000,000 340,000,000 05/11/2019 0
Insider Ownership: n/a 25% 05/11/2019 25%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 05/11/2019 n/a
Production (Gold Eq Oz.): (guess) 
70,000
(guess) 
70,000
05/11/2019 0
Production (Silver Eq Oz.): (guess) 
6,108,961
(guess) 
5,899,222
05/11/2019 -209,740
Initial CapEx (Outstanding): n/a n/a 05/11/2019 n/a
Funding Option: n/a n/a 05/11/2019 n/a
Documentation: none PRODUCER 05/11/2019 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 05/11/2019
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 05/11/2019 0.00M
Measured & Indicated: 1.10M 1.10M 05/11/2019 0.00M
Inferred: 1.30M 1.30M 05/11/2019 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 05/11/2019 0.00M
Measured & Indicated: 0.84M 0.84M 05/11/2019 0.00M
Inferred: 0.59M 0.59M 05/11/2019 0.00M
Reserves & Resources: 1.42M 1.42M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
70,000oz.
(CG) 
70,000oz.
05/11/2019 0oz.
Cash Cost: $850 $850 05/11/2019 $0.00
Extra Operating Cost: $450 $450 05/11/2019 $0.00
Average Grade: 4.00 g/t 4.00 g/t 05/11/2019 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 05/11/2019 0.00%
F
U
T
U
R
E
Proven & Probable: 1.50M 1.50M 05/11/2019 0.00M
Annual Production: 120,000oz. 120,000oz. 05/11/2019 0oz.
Cash Cost: $850 $850 05/11/2019 $0
Extra Operating Cost: $400 $400 05/11/2019 $0
SILVER 05/11/2019
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 05/11/2019 0.00M
Measured & Indicated: n/a n/a 05/11/2019 0.00M
Inferred: n/a n/a 05/11/2019 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 05/11/2019 0.00M
Measured & Indicated: n/a n/a 05/11/2019 0.00M
Inferred: n/a n/a 05/11/2019 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 05/11/2019 $0.00
Extra Operating Cost: n/a n/a 05/11/2019 $0.00
Average Grade: n/a n/a 05/11/2019 n/a
Recovery Rate: n/a n/a 05/11/2019 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 05/11/2019 0.00M
Annual Production: n/a n/a 05/11/2019 n/a
Cash Cost: n/a n/a 05/11/2019 n/a
Extra Operating Cost: n/a n/a 05/11/2019 n/a

Property

Last Analysis Data  (05/11/2019)
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
05/11/2019
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 -0.75M
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 -0.67M
Maximum Profit (Gold): $-2.28M $34.04M n/a $36.32M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-2.28M $34.04M n/a $36.32M
Max Profit / Current MCap: n/a 0.699 n/a 0.789
Max Profit Per Share (Gold): $-0.01 $0.10 n/a $0.11
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.01 $0.10 n/a $0.11
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $112.51 $216.35 n/a $103.84
FD Mkt. Cap / Silver Eq.: $1.29 $2.57 n/a $1.28
FD Mkt. Cap / Per Metal
as % Spot Price:
8.75% 14.27% n/a 5.52%
Measured &
Indicated
05/11/2019
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 -3.30M
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 -2.51M
Maximum Profit (Gold): $-8.50M $126.61M n/a $135.11M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-8.50M $126.61M n/a $135.11M
Max Profit / Current MCap: n/a 2.601 n/a 2.937
Max Profit Per Share (Gold): $-0.02 $0.37 n/a $0.40
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.02 $0.37 n/a $0.40
Total Free Profit Per Share: $0.00 $0.18 n/a $0.18
FD Mkt. Cap / Gold Eq.: $30.24 $58.16 n/a $27.91
FD Mkt. Cap / Silver Eq.: $0.35 $0.69 n/a $0.34
FD Mkt. Cap / Per Metal
as % Spot Price:
2.35% 3.84% n/a 1.48%

Reserves &
Resources
05/11/2019
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 -7.19M
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 -4.26M
Maximum Profit (Gold): $-14.43M $215.11M n/a $229.54M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-14.43M $215.11M n/a $229.54M
Max Profit / Current MCap: n/a 4.419 n/a 4.989
Max Profit Per Share (Gold): $-0.04 $0.63 n/a $0.68
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.04 $0.63 n/a $0.68
Total Free Profit Per Share: $0.00 $0.44 n/a $0.44
FD Mkt. Cap / Gold Eq.: $17.80 $34.23 n/a $16.43
FD Mkt. Cap / Silver Eq.: $0.20 $0.41 n/a $0.20
FD Mkt. Cap / Per Metal
as % Spot Price:
1.38% 2.26% n/a 0.87%

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.