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
Calculated using the site's default values.  Re-calculate using:

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 60koz. 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 ~$229.01M which is a rise of roughly 37% over the last three months. As of 05/09/2025 they have no debt and ~$40M 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 03/27/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $166.80M $229.01M 03/27/2025
Total Assets: $250.00M $250.00M 03/27/2025
Total Liabilities: $60.00M $60.00M 03/27/2025
Current Assets: $46.00M $40.00M 05/09/2025
Current Liabilities: $31.00M $31.00M 03/27/2025
Total Debt: $3.00M $0.00M 05/09/2025
Cash: $46.00M $40.00M 05/09/2025
Enterprise Value: $123.80M $189.01M 12/28/1975
Cash Flow: $54.81M $71.07M never
Cash Flow Multiple: 3.04 3.22 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 03/27/2025
Misc 03/27/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 79,066,665 79,066,665 03/27/2025
Shares (FD): 80,000,000 80,000,000 03/27/2025
Insider Ownership: n/a 60% 05/09/2025
Dividend (Annual): n/a 2% 05/09/2025
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 03/27/2025
Production (Gold Eq Oz.): (guess) 
45,000		 (guess) 
60,000		 04/01/2025
Production (Silver Eq Oz.): (guess) 
4,012,206		 (guess) 
5,680,006		 04/01/2025
Initial CapEx (Outstanding): n/a n/a 03/27/2025
Funding Option: n/a n/a 03/27/2025
Documentation: none PRODUCER 05/09/2025
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 04/24/2023
Cash Flow Multiplier: 12 12 08/07/2024

Resource Data

GOLD 03/27/2025
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 03/27/2025
Measured & Indicated: 1.70M 1.70M 03/27/2025
Inferred: 1.60M 1.60M 03/27/2025
Reserves & Resources: 3.30M 3.30M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.44M 0.44M 03/27/2025
Measured & Indicated: 1.28M 1.28M 03/27/2025
Inferred: 0.70M 0.70M 03/27/2025
Reserves & Resources: 1.99M 1.99M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
45,000oz.		 (CG) 
60,000oz.		 04/01/2025
Cash Cost: $1,100 $1,500 04/01/2025
Extra Operating Cost: $750 $750 03/27/2025
Total: $1,850 $2,250 04/01/2025
Margin (Free Cash Flow): $1,218 (40%) $1,185 (34%)
G
R
A
D
E		 Underground (Avg): 4.00 g/t 4.00 g/t 03/27/2025
Open Pit (Avg): n/a n/a 04/07/2023
Recovery Rate: (CG)  88.00% (CG)  88.00% 05/09/2025
F
U
T
U
R
E		 Proven & Probable: 2.50M 2.50M 03/27/2025
Annual Production: 120,000oz. 120,000oz. 03/27/2025
Cash Cost: $1,200 $1,300 04/01/2025
Extra Operating Cost: $650 $700 04/01/2025
SILVER 03/27/2025
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 03/27/2025
Measured & Indicated: n/a n/a 03/27/2025
Inferred: n/a n/a 03/27/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 03/27/2025
Measured & Indicated: n/a n/a 03/27/2025
Inferred: n/a n/a 03/27/2025
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 03/27/2025
Extra Operating Cost: n/a n/a 03/27/2025
Total: n/a n/a 03/27/2025
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 03/27/2025
Open Pit (Avg): n/a n/a 04/07/2023
Recovery Rate: n/a n/a 03/27/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 03/27/2025
Annual Production: n/a n/a 03/27/2025
Cash Cost: n/a n/a 03/27/2025
Extra Operating Cost: n/a n/a 03/27/2025

Property

Last Analysis Data  (03/27/2025)
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		 03/27/2025
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): $535.92M $521.18M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $535.92M $521.18M n/a
Max Profit / Current MCap: 3.213 2.276 n/a
Max Profit Per Share (Gold): $6.70 $6.51 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $6.70 $6.51 n/a
Total Free Profit Per Share: $3.72 $2.61 n/a
FD MCap / Gold Eq.: $379.09 $520.49 n/a
FD MCap / Silver Eq.: $4.25 $5.50 n/a
FD MCap / Per Metal
as % Spot Price:		 12.36% 15.15% n/a
Measured &
Indicated		 03/27/2025
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): $1,564.89M $1,521.86M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,564.89M $1,521.86M n/a
Max Profit / Current MCap: 9.382 6.645 n/a
Max Profit Per Share (Gold): $19.56 $19.02 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $19.56 $19.02 n/a
Total Free Profit Per Share: $16.58 $15.12 n/a
FD MCap / Gold Eq.: $129.82 $178.25 n/a
FD MCap / Silver Eq.: $1.46 $1.88 n/a
FD MCap / Per Metal
as % Spot Price:		 4.23% 5.19% n/a

Reserves &
Resources		 03/27/2025
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): $2,422.36M $2,355.75M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,422.36M $2,355.75M n/a
Max Profit / Current MCap: 14.523 10.287 n/a
Max Profit Per Share (Gold): $30.28 $29.45 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $30.28 $29.45 n/a
Total Free Profit Per Share: $27.30 $25.55 n/a
FD MCap / Gold Eq.: $83.87 $115.15 n/a
FD MCap / Silver Eq.: $0.94 $1.22 n/a
FD MCap / Per Metal
as % Spot Price:		 2.73% 3.35% n/a

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.     ×