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 800koz. 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 ~$62.44M which is a fall of roughly 60% over the last six months. As of 04/07/2023 they have no debt and ~$25M cash. They have 73M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
04/07/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$155.41M
$62.44M
04/07/2023
Total Assets:
$250.00M
$250.00M
04/07/2023
Total Liabilities:
$60.00M
$60.00M
04/07/2023
Current Assets:
$40.00M
$40.00M
04/07/2023
Current Liabilities:
$31.00M
$31.00M
04/07/2023
Total Debt:
$0.00M
$0.00M
04/07/2023
Cash:
$25.00M
$25.00M
04/07/2023
Enterprise Value:
$130.41M
$37.44M
03/10/1971
Cash Flow:
$38.88M
$140.08M
never
Cash Flow Multiple:
4.00
0.45
never
Net Debt to Cash Flow Ratio:
n/a
n/a
never
Finance within 1 year:
04/07/2023
Misc
04/07/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
73,000,000
73,000,000
04/07/2023
Shares (FD):
74,000,000
74,000,000
04/07/2023
Insider Ownership:
n/a
60%
05/10/2023
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
n/a
04/07/2023
Production (Gold Eq Oz.):
(guess) 85,000
(guess) 800,000
05/10/2023
Production (Silver Eq Oz.) :
(guess) 6,830,624
(guess) 66,640,604
05/10/2023
Initial CapEx (Outstanding):
n/a
n/a
04/07/2023
Funding Option:
n/a
n/a
04/07/2023
Documentation:
none
PRODUCER
05/10/2023
Future MCap Modifier:
0.2Producer: Growth Potential
0.2Producer: Growth Potential
04/24/2023
Cash Flow Multiplier:
5
8
04/17/2023
Resource Data
GOLD
04/07/2023 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
04/07/2023
Measured & Indicated:
1.50M
1.50M
04/07/2023
Inferred:
1.00M
1.00M
04/07/2023
Reserves & Resources:
2.50M
2.50M
never
P L A U S I B L E
Proven & Probable:
0.44M
0.44M
04/07/2023
Measured & Indicated:
1.14M
1.14M
04/07/2023
Inferred:
0.44M
0.44M
04/07/2023
Reserves & Resources:
1.58M
1.58M
never
C U R R E N T
Annual Production:
(guess) 85,000oz.
(CG) 800,000oz.
05/10/2023
Cash Cost:
$1,050
$1,200
05/10/2023
Extra Operating Cost:
$500
$500
04/07/2023
Average Grade:
4.00 g/t
4.00 g/t
04/07/2023
Recovery Rate:
(CG) 88.00%
(CG) 88.00%
05/10/2023
F U T U R E
Proven & Probable:
2.00M
2.00M
04/07/2023
Annual Production:
100,000oz.
100,000oz.
04/07/2023
Cash Cost:
$1,100
$1,200
05/10/2023
Extra Operating Cost:
$500
$500
04/07/2023
SILVER
04/07/2023 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
04/07/2023
Measured & Indicated:
n/a
n/a
04/07/2023
Inferred:
n/a
n/a
04/07/2023
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
04/07/2023
Measured & Indicated:
n/a
n/a
04/07/2023
Inferred:
n/a
n/a
04/07/2023
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
04/07/2023
Extra Operating Cost:
n/a
n/a
04/07/2023
Average Grade:
n/a
n/a
04/07/2023
Recovery Rate:
n/a
n/a
04/07/2023
F U T U R E
Proven & Probable:
n/a
n/a
04/07/2023
Annual Production:
n/a
n/a
04/07/2023
Cash Cost:
n/a
n/a
04/07/2023
Extra Operating Cost:
n/a
n/a
04/07/2023
Property
Last Analysis Data (04/07/2023)
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
04/07/2023 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):
$201.26M
$77.04M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$201.26M
$77.04M
n/a
Max Profit / Current MCap:
1.295
1.234
n/a
Max Profit Per Share (Gold):
$2.72
$1.04
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$2.72
$1.04
n/a
Total Free Profit Per Share:
$0.00
$0.00
n/a
FD MCap / Gold Eq.:
$353.21
$141.90
n/a
FD MCap / Silver Eq.:
$4.40
$1.70
n/a
FD MCap / Per Metal as % Spot Price:
17.60%
7.57%
n/a
Measured & Indicated
04/07/2023 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.):
1.50M
1.50M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
1.14M
1.14M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$523.27M
$200.31M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$523.27M
$200.31M
n/a
Max Profit / Current MCap:
3.367
3.208
n/a
Max Profit Per Share (Gold):
$7.07
$2.71
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$7.07
$2.71
n/a
Total Free Profit Per Share:
$4.24
$1.57
n/a
FD MCap / Gold Eq.:
$135.85
$54.58
n/a
FD MCap / Silver Eq.:
$1.69
$0.66
n/a
FD MCap / Per Metal as % Spot Price:
6.77%
2.91%
n/a
Reserves & Resources
04/07/2023 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.):
2.50M
2.50M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
1.58M
1.58M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$724.52M
$277.36M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$724.52M
$277.36M
n/a
Max Profit / Current MCap:
4.662
4.442
n/a
Max Profit Per Share (Gold):
$9.79
$3.75
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$9.79
$3.75
n/a
Total Free Profit Per Share:
$6.96
$2.61
n/a
FD MCap / Gold Eq.:
$98.11
$39.42
n/a
FD MCap / Silver Eq.:
$1.22
$0.47
n/a
FD MCap / Per Metal as % Spot Price:
4.89%
2.10%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/07/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
USD 1.0000
USD 1.0000
09/27/2023
Spot Gold:
$2,007.40
$1,875.10
09/27/2023
Spot Silver:
$24.98
$22.51
09/27/2023
Gold:Silver Ratio:
80.36
83.30
09/27/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
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: