Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

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: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 ~$293.89M which is a rise of roughly 87% over the last seven 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.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 04/05/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $156.75M $293.89M 04/05/2024 $137.14M
Total Assets: $250.00M $250.00M 04/05/2024 $0.00M
Total Liabilities: $60.00M $60.00M 04/05/2024 $0.00M
Current Assets: $40.00M $40.00M 04/05/2024 $0.00M
Current Liabilities: $31.00M $31.00M 04/05/2024 $0.00M
Total Debt: $3.00M $3.00M 04/05/2024 $0.00M
Cash: $22.00M $37.00M 07/09/2024 $15.00M
Enterprise Value: $137.75M $259.89M 03/27/1978 $122.14M
Cash Flow: $50.32M $68.80M never $18.48M
Cash Flow Multiple: 3.12 4.27 never 1.16
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 04/05/2024 n/a
Misc 04/05/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 79,066,665 79,066,665 04/05/2024 0
Shares (FD): 80,000,000 80,000,000 04/05/2024 0
Insider Ownership: n/a 60% 08/07/2024 60%
Dividend (Annual): n/a 2% 08/07/2024 2%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 04/05/2024 n/a
Production (Gold Eq Oz.): (guess) 
80,000		 (guess) 
70,000		 04/10/2024 -10,000
Production (Silver Eq Oz.): (guess) 
6,790,087		 (guess) 
5,601,845		 04/10/2024 -1,188,243
Initial CapEx (Outstanding): n/a n/a 04/05/2024 n/a
Funding Option: n/a n/a 04/05/2024 n/a
Documentation: none PRODUCER 08/07/2024 n/a
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 04/24/2023 0
Cash Flow Multiplier: 10 12 08/07/2024 2.00

Resource Data

GOLD 04/05/2024
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 04/05/2024 0.00M
Measured & Indicated: 1.70M 1.70M 04/05/2024 0.00M
Inferred: 1.60M 1.60M 04/05/2024 0.00M
Reserves & Resources: 3.30M 3.30M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.44M 0.44M 04/05/2024 0.00M
Measured & Indicated: 1.28M 1.28M 04/05/2024 0.00M
Inferred: 0.70M 0.70M 04/05/2024 0.00M
Reserves & Resources: 1.99M 1.99M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
80,000oz.		 (CG) 
70,000oz.		 04/10/2024 -10,000oz.
Cash Cost: $1,200 $1,000 08/07/2024 $-200.00
Extra Operating Cost: $500 $750 08/07/2024 $250.00
Total: $1,700 $1,750 08/07/2024 $50.00
Margin (Free Cash Flow): $629 (27%) $983 (36%) $353.90
G
R
A
D
E		 Underground (Avg): 4.00 g/t 4.00 g/t 04/05/2024 n/a
Open Pit (Avg): n/a n/a 04/07/2023 n/a
Recovery Rate: (CG)  88.00% (CG)  88.00% 08/07/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 2.50M 2.50M 04/05/2024 0.00M
Annual Production: 150,000oz. 150,000oz. 04/05/2024 0oz.
Cash Cost: $1,150 $1,100 08/07/2024 $-50
Extra Operating Cost: $500 $600 08/07/2024 $100
SILVER 04/05/2024
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 04/05/2024 0.00M
Measured & Indicated: n/a n/a 04/05/2024 0.00M
Inferred: n/a n/a 04/05/2024 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 04/05/2024 0.00M
Measured & Indicated: n/a n/a 04/05/2024 0.00M
Inferred: n/a n/a 04/05/2024 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 04/05/2024 $0.00
Extra Operating Cost: n/a n/a 04/05/2024 $0.00
Total: n/a n/a 04/05/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 04/05/2024 n/a
Open Pit (Avg): n/a n/a 04/07/2023 n/a
Recovery Rate: n/a n/a 04/05/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 04/05/2024 0.00M
Annual Production: n/a n/a 04/05/2024 n/a
Cash Cost: n/a n/a 04/05/2024 n/a
Extra Operating Cost: n/a n/a 04/05/2024 n/a

Property

Last Analysis Data  (04/05/2024)
Stage Name Owned Au Ag Cu Notes
Prod Caete 100% show
Pilar and Roca Grande mines.

Roca Grande is currently $950 cash costs per oz.
Prod Turmalina 100% n/a
Dev Paciencia 100% show
Under care and maintenance.

1600 tpd mine.
Dev Zona Basal - Faina 100% show
Advancing to production
Exp Acurui 60% show
JV with IAMGold

JAG is the operator
Exp Pedra Branca 100% n/a
Total Land Package Size (ha): 50,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Caete 100% show
Pilar and Roca Grande mines.

Roca Grande is currently $950 cash costs per oz.
Prod Turmalina 100% n/a
Dev Paciencia 100% show
Under care and maintenance.

1600 tpd mine.
Dev Zona Basal - Faina 100% show
Advancing to production
Exp Acurui 60% show
JV with IAMGold

JAG is the operator
Exp Pedra Branca 100% n/a
Total Land Package Size (ha): 50,000  

Profitability (by resource)

Proven &
Probable		 04/05/2024
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 -2.42M
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 -2.13M
Maximum Profit (Gold): $276.76M $432.48M n/a $155.72M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $276.76M $432.48M n/a $155.72M
Max Profit / Current MCap: 1.766 1.472 n/a -0.294
Max Profit Per Share (Gold): $3.46 $5.41 n/a $1.95
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.46 $5.41 n/a $1.95
Total Free Profit Per Share: $0.80 $0.33 n/a $-0.47
FD MCap / Gold Eq.: $356.25 $667.93 n/a $311.68
FD MCap / Silver Eq.: $4.20 $8.35 n/a $4.15
FD MCap / Per Metal
as % Spot Price:		 15.30% 24.44% n/a 9.14%
Measured &
Indicated		 04/05/2024
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.): 1.70M 1.70M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -8.24M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.28M 1.28M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -6.23M
Maximum Profit (Gold): $808.14M $1,262.83M n/a $454.69M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $808.14M $1,262.83M n/a $454.69M
Max Profit / Current MCap: 5.156 4.297 n/a -0.859
Max Profit Per Share (Gold): $10.10 $15.79 n/a $5.68
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $10.10 $15.79 n/a $5.68
Total Free Profit Per Share: $7.44 $10.71 n/a $3.26
FD MCap / Gold Eq.: $122.00 $228.74 n/a $106.74
FD MCap / Silver Eq.: $1.44 $2.86 n/a $1.42
FD MCap / Per Metal
as % Spot Price:		 5.24% 8.37% n/a 3.13%

Reserves &
Resources		 04/05/2024
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.): 3.30M 3.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -16.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.99M 1.99M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -9.65M
Maximum Profit (Gold): $1,250.96M $1,954.79M n/a $703.84M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,250.96M $1,954.79M n/a $703.84M
Max Profit / Current MCap: 7.981 6.651 n/a -1.329
Max Profit Per Share (Gold): $15.64 $24.43 n/a $8.80
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $15.64 $24.43 n/a $8.80
Total Free Profit Per Share: $12.98 $19.35 n/a $6.38
FD MCap / Gold Eq.: $78.82 $147.77 n/a $68.96
FD MCap / Silver Eq.: $0.93 $1.85 n/a $0.92
FD MCap / Per Metal
as % Spot Price:		 3.38% 5.41% n/a 2.02%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults