Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
Symbol Data
Symbol
Currency
TSE:JAG
CAD
OTCMKTS:JAGGF
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 70koz. of gold per year. They have approximately 3.3Moz. of gold in the reserves and resources category of which 1.7Moz. are in the measured and indicated category. They have a market capitalisation of ~$210.91M which is a rise of roughly 35% over the last eight months. As of 04/05/2024 they have ~$3M debt and ~$37M cash. They have 79M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
04/05/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$156.75M
$210.91M
04/05/2024
Total Assets:
$250.00M
$250.00M
04/05/2024
Total Liabilities:
$60.00M
$60.00M
04/05/2024
Current Assets:
$40.00M
$40.00M
04/05/2024
Current Liabilities:
$31.00M
$31.00M
04/05/2024
Total Debt:
$3.00M
$3.00M
04/05/2024
Cash:
$22.00M
$37.00M
07/09/2024
Enterprise Value:
$137.75M
$176.91M
08/10/1975
Cash Flow:
$50.32M
$62.10M
never
Cash Flow Multiple:
3.12
3.40
never
Net Debt to Cash Flow Ratio:
n/a
n/a
never
Finance within 1 year:
04/05/2024
Misc
04/05/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
79,066,665
79,066,665
04/05/2024
Shares (FD):
80,000,000
80,000,000
04/05/2024
Insider Ownership:
n/a
60%
08/07/2024
Dividend (Annual):
n/a
2%
08/07/2024
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
n/a
04/05/2024
Production (Gold Eq Oz.):
(guess) 80,000
(guess) 70,000
04/10/2024
Production (Silver Eq Oz.) :
(guess) 6,790,087
(guess) 5,911,111
04/10/2024
Initial CapEx (Outstanding):
n/a
n/a
04/05/2024
Funding Option:
n/a
n/a
04/05/2024
Documentation:
none
PRODUCER
08/07/2024
Future MCap Modifier:
0.2Producer: Growth Potential
0.2Producer: Growth Potential
04/24/2023
Cash Flow Multiplier:
10
12
08/07/2024
Resource Data
GOLD
04/05/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
0.50M
0.50M
04/05/2024
Measured & Indicated:
1.70M
1.70M
04/05/2024
Inferred:
1.60M
1.60M
04/05/2024
Reserves & Resources:
3.30M
3.30M
never
P L A U S I B L E
Proven & Probable:
0.44M
0.44M
04/05/2024
Measured & Indicated:
1.28M
1.28M
04/05/2024
Inferred:
0.70M
0.70M
04/05/2024
Reserves & Resources:
1.99M
1.99M
never
C U R R E N T
Annual Production:
(guess) 80,000oz.
(CG) 70,000oz.
04/10/2024
Cash Cost:
$1,200
$1,000
08/07/2024
Extra Operating Cost:
$500
$750
08/07/2024
Total:
$1,700
$1,750
08/07/2024
Margin (Free Cash Flow):
$629 (27%)
$887 (34%)
G R A D E
Underground (Avg):
4.00 g/t
4.00 g/t
04/05/2024
Open Pit (Avg):
n/a
n/a
04/07/2023
Recovery Rate:
(CG) 88.00%
(CG) 88.00%
08/07/2024
F U T U R E
Proven & Probable:
2.50M
2.50M
04/05/2024
Annual Production:
150,000oz.
150,000oz.
04/05/2024
Cash Cost:
$1,150
$1,100
08/07/2024
Extra Operating Cost:
$500
$600
08/07/2024
SILVER
04/05/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
04/05/2024
Measured & Indicated:
n/a
n/a
04/05/2024
Inferred:
n/a
n/a
04/05/2024
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
04/05/2024
Measured & Indicated:
n/a
n/a
04/05/2024
Inferred:
n/a
n/a
04/05/2024
Reserves & Resources:
n/a
n/a
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
04/05/2024
Extra Operating Cost:
n/a
n/a
04/05/2024
Total:
n/a
n/a
04/05/2024
Margin (Free Cash Flow):
n/a
G R A D E
Underground (Avg):
n/a
n/a
04/05/2024
Open Pit (Avg):
n/a
n/a
04/07/2023
Recovery Rate:
n/a
n/a
04/05/2024
F U T U R E
Proven & Probable:
n/a
n/a
04/05/2024
Annual Production:
n/a
n/a
04/05/2024
Cash Cost:
n/a
n/a
04/05/2024
Extra Operating Cost:
n/a
n/a
04/05/2024
Property
Last Analysis Data (04/05/2024)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Belo Horizonte , Brazil
Caete
100%
n/a
n/a
show
Pilar and Roca Grande mines.
Roca Grande is currently $950 cash costs per oz.
Production
Belo Horizonte , Brazil
Turmalina
100%
n/a
Underground
n/a
Development
Belo Horizonte , Brazil
Paciencia
100%
n/a
n/a
show
Under care and maintenance.
1600 tpd mine.
Development
Brazil , Brazil
Zona Basal - Faina
100% (guess)
n/a
Both
show
Advancing to production
Exploration
Brazil , Brazil
Acurui
60%
50,000
n/a
show
JV with IAMGold
JAG is the operator
Exploration
State Of Ceara , Brazil
Pedra Branca
100%
n/a
n/a
n/a
Total Land Package Size (ha):
50,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Belo Horizonte , Brazil
Caete
100%
n/a
n/a
show
Pilar and Roca Grande mines.
Roca Grande is currently $950 cash costs per oz.
Production
Belo Horizonte , Brazil
Turmalina
100%
n/a
Underground
n/a
Development
Belo Horizonte , Brazil
Paciencia
100%
n/a
n/a
show
Under care and maintenance.
1600 tpd mine.
Development
Brazil , Brazil
Zona Basal - Faina
100% (guess)
n/a
Both
show
Advancing to production
Exploration
Brazil , Brazil
Acurui
60%
50,000
n/a
show
JV with IAMGold
JAG is the operator
Exploration
State Of Ceara , Brazil
Pedra Branca
100%
n/a
n/a
n/a
Total Land Package Size (ha):
50,000
Profitability (by resource)
Proven & Probable
04/05/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
0.50M
0.50M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.44M
0.44M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$276.76M
$390.37M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$276.76M
$390.37M
n/a
Max Profit / Current MCap:
1.766
1.851
n/a
Max Profit Per Share (Gold):
$3.46
$4.88
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$3.46
$4.88
n/a
Total Free Profit Per Share:
$0.80
$1.18
n/a
FD MCap / Gold Eq.:
$356.25
$479.35
n/a
FD MCap / Silver Eq.:
$4.20
$5.68
n/a
FD MCap / Per Metal as % Spot Price:
15.30%
18.18%
n/a
Measured & Indicated
04/05/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
1.70M
1.70M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
1.28M
1.28M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$808.14M
$1,139.87M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$808.14M
$1,139.87M
n/a
Max Profit / Current MCap:
5.156
5.404
n/a
Max Profit Per Share (Gold):
$10.10
$14.25
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$10.10
$14.25
n/a
Total Free Profit Per Share:
$7.44
$10.55
n/a
FD MCap / Gold Eq.:
$122.00
$164.16
n/a
FD MCap / Silver Eq.:
$1.44
$1.94
n/a
FD MCap / Per Metal as % Spot Price:
5.24%
6.22%
n/a
Reserves & Resources
04/05/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
3.30M
3.30M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
1.99M
1.99M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$1,250.96M
$1,764.46M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$1,250.96M
$1,764.46M
n/a
Max Profit / Current MCap:
7.981
8.366
n/a
Max Profit Per Share (Gold):
$15.64
$22.06
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$15.64
$22.06
n/a
Total Free Profit Per Share:
$12.98
$18.36
n/a
FD MCap / Gold Eq.:
$78.82
$106.05
n/a
FD MCap / Silver Eq.:
$0.93
$1.26
n/a
FD MCap / Per Metal as % Spot Price:
3.38%
4.02%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/05/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
USD 1.0000
USD 1.0000
12/06/2024
Spot Gold:
$2,329.00
$2,637.20
12/06/2024
Spot Silver:
$27.44
$31.23
12/06/2024
Gold:Silver Ratio:
84.88
84.44
12/06/2024
Spot Gold (Future):
$3,000.00
$4,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
30.00
40.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: