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 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 ~$125.65M which is a fall of roughly 19% over the last two 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.

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

General Details

Financial 04/07/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $155.41M $125.65M 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 $100.65M 03/10/1973
Cash Flow: $38.88M $194.32M never
Cash Flow Multiple: 4.00 0.65 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) 
66,338,882		 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: 0.2
Producer: Growth Potential
 0.2
Producer: 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 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		 04/07/2023
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 $106.88M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $201.26M $106.88M n/a
Max Profit / Current MCap: 1.295 0.851 n/a
Max Profit Per Share (Gold): $2.72 $1.44 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.72 $1.44 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $353.21 $285.58 n/a
FD MCap / Silver Eq.: $4.40 $3.44 n/a
FD MCap / Per Metal
as % Spot Price:		 17.60% 14.70% 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 $277.88M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $523.27M $277.88M n/a
Max Profit / Current MCap: 3.367 2.211 n/a
Max Profit Per Share (Gold): $7.07 $3.76 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $7.07 $3.76 n/a
Total Free Profit Per Share: $4.24 $1.48 n/a
FD MCap / Gold Eq.: $135.85 $109.84 n/a
FD MCap / Silver Eq.: $1.69 $1.32 n/a
FD MCap / Per Metal
as % Spot Price:		 6.77% 5.65% 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 $384.75M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $724.52M $384.75M n/a
Max Profit / Current MCap: 4.662 3.062 n/a
Max Profit Per Share (Gold): $9.79 $5.20 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $9.79 $5.20 n/a
Total Free Profit Per Share: $6.96 $2.92 n/a
FD MCap / Gold Eq.: $98.11 $79.33 n/a
FD MCap / Silver Eq.: $1.22 $0.96 n/a
FD MCap / Per Metal
as % Spot Price:		 4.89% 4.08% 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.     ×