Jaguar Mining Inc

June 06, 2017 / www.goldstockdata.com / Article Link

Price Data

SymbolDatePriceChange52 Wk RangeVolume
OTCMKTS:JAGGF06/06/2017USD0.31100.02000.6500 - 0.270023,895
TSE:JAG06/06/2017CAD0.42000.02500.8500 - 0.3500101,096
Alert me when stock is updated

Quick Links

Login to access

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 90koz. of gold per year. They have approximately 2Moz. of gold in the reserves and resources categoryof which1Moz. are in the measured and indicated category. They have a market capitalisation of ~$105.21M which is a fall of roughly 0% over the lastdays. As of 06/06/2017 they have ~$18M debt and ~$18M cash. They have 321M shares outstanding and trade on the Toronto Stock Exchangeandthe over-the-counter markets.

Login to access Don's Summary

General Details

Financial06/06/2017
Last
Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
Mkt. Cap (Fully Diluted):$105.25M$105.21M06/06/2017$-0.04M
Total Assets:$179.00M$179.00M06/06/2017$0.00M
Total Liabilities:$94.00M$94.00M06/06/2017$0.00M
Current Assets:$26.00M$26.00M06/06/2017$0.00M
Current Liabilities:$64.00M$64.00M06/06/2017$0.00M
Total Debt:$18.00M$18.00M06/06/2017$0.00M
Cash:$18.00M$18.00M06/06/2017$0.00M
Enterprise Value:$105.25M$105.21M05/02/1973$-0.04M
Cash Flow: $2.72M $2.67Mnever$-0.05M
Cash Flow Multiple: 38.67 39.39never0.72
Net Debt to Cash Flow Ratio: n/a n/anever0.00
Finance within 1 year:06/06/2017n/a
Tax Rate:(guess) 30.00%(default) 30.00%06/06/20170.00%
Misc06/06/2017
Last
Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
Share Price:$0.312$0.31216:06 on 06/06/2017$0.00
Shares Outstanding:321,000,000321,000,00006/06/20170
Shares Fully Diluted:337,000,000337,000,00006/06/20170
Insider Ownership:n/a21%06/06/201721%
Company Type:Mostly GoldMostly Goldnevern/a
Production ETA:n/an/a06/06/2017n/a
Production (Gold Eq Oz.):(guess)
90,000		(guess)
90,000		06/06/20170
Production (Silver Eq Oz.):(guess)
6,586,757		(guess)
6,586,410		06/06/2017-347
Initial CapEx (Outstanding):n/an/a06/06/2017n/a
Funding Option:n/an/a06/06/2017n/a
Documentation:nonePRODUCER06/06/2017n/a
Value Adjustment:nonenonenever0%

Resource Data

GOLD06/06/2017
Last Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
O
U
N
C
E
S		T
O
T
A
L
Proven & Probable:0.35M0.35M06/06/20170.00M
Measured & Indicated:1.00M1.00M06/06/20170.00M
Inferred:1.00M1.00M06/06/20170.00M
Reserves & Resources:2.00M2.00Mnever0.00M
P
L
A
U
S
I
B
L
E		Proven & Probable:0.32M0.32M06/06/20170.00M
Measured & Indicated:0.78M0.78M06/06/20170.00M
Inferred:0.45M0.45M06/06/20170.00M
Reserves & Resources:1.23M1.23Mnever0.00M
C
U
R
R
E
N
T		Annual Production:(guess)
90,000oz.		(CG)
90,000oz.		06/06/20170oz.
Cash Cost:$850$85006/06/2017$0.00
Extra Operating Cost:$400$40006/06/2017$0.00
Average Grade:4.00 g/t4.00 g/t06/06/2017n/a
Recovery Rate:(CG) 90.00%(CG) 90.00%06/06/20170.00%
F
U
T
U
R
E		Proven & Probable:1.50M1.50M06/06/20170.00M
Annual Production:150,000oz.150,000oz.06/06/20170oz.
Cash Cost:$850$85006/06/2017$0
Extra Operating Cost:$400$40006/06/2017$0
SILVER06/06/2017
Last Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
O
U
N
C
E
S		T
O
T
A
L
Proven & Probable:n/an/a06/06/20170.00M
Measured & Indicated:n/an/a06/06/20170.00M
Inferred:n/an/a06/06/20170.00M
Reserves & Resources:n/an/anever0.00M
P
L
A
U
S
I
B
L
E		Proven & Probable:n/an/a06/06/20170.00M
Measured & Indicated:n/an/a06/06/20170.00M
Inferred:n/an/a06/06/20170.00M
Reserves & Resources:n/an/anever0.00M
C
U
R
R
E
N
T		Annual Production:n/an/a0oz.
Cash Cost:n/an/a06/06/2017$0.00
Extra Operating Cost:n/an/a06/06/2017$0.00
Average Grade:n/an/a06/06/2017n/a
Recovery Rate:n/an/a06/06/20170.00%
F
U
T
U
R
E		Proven & Probable:n/an/a06/06/20170.00M
Annual Production:n/an/a06/06/2017n/a
Cash Cost:n/an/a06/06/2017n/a
Extra Operating Cost:n/an/a06/06/2017n/a

Property

Last Analysis Data (06/06/2017)
StageLocationNameOwnedTypeAuAgCuNotes
ProductionBelo Horizonte, BrazilCaete100%n/ashow
Pilar and Roca Grande mines.

Roca Grande is currently $950 cash costs per oz.
ProductionBelo Horizonte, BrazilTurmalina100%Undergroundn/a
DevelopmentMaranhao, BrazilGurupi31%Open Pitshow
Sold it in 2016 for $10 million, but kept a 1.5% NSR.

Option to keep 31%.

2.3 million oz P&P.

Feasibility Study.
$278 million capex.
150,000 oz per year.
$500 cash costs per oz.
DevelopmentBelo Horizonte, BrazilPaciencia100%n/ashow
Under care and maintenance.

1600 tpd mine.
ExplorationBrazilIron Quadrangle100%n/an/a
ExplorationState Of Ceara, BrazilPedra Branca100%n/an/a
Current Data
StageLocationNameOwnedTypeAuAgCuNotes
ProductionBelo Horizonte, BrazilCaete100%n/ashow
Pilar and Roca Grande mines.

Roca Grande is currently $950 cash costs per oz.
ProductionBelo Horizonte, BrazilTurmalina100%Undergroundn/a
DevelopmentMaranhao, BrazilGurupi1%Open Pitshow
Sold it in 2016 for $10 million, but kept a 1.5% NSR.


2.3 million oz P&P.

Feasibility Study.
$278 million capex.
150,000 oz per year.
$500 cash costs per oz.
DevelopmentBelo Horizonte, BrazilPaciencia100%n/ashow
Under care and maintenance.

1600 tpd mine.
ExplorationBrazilIron Quadrangle100%n/an/a
ExplorationState Of Ceara, BrazilPedra Branca100%n/an/a

Profitability (by resource)

Proven &
Probable		06/06/2017
Last Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
Percentage Gold:100.00%100.00%n/a0.00%
Percentage Silver:n/an/an/a0.00%
Total (Gold Eq. Oz.):0.35M0.35Mn/a0.00M
Total (Silver Eq. Oz.):n/an/an/a0.00M
P

L

A

U

S

I

B

L

E		Gold Eq. Oz.:0.32M0.32Mn/a0.00M
Silver Eq. Oz.:n/an/an/a0.00M
Maximum Profit (Gold):$9.53M$9.35Mn/a$-0.18M
Maximum Profit (Silver):n/an/an/a$0.00M
Total Maximum Profit:$9.53M$9.35Mn/a$-0.18M
Max Profit / Current MCap:0.0910.089n/a-0.002
Max Profit Per Share (Gold):$0.03$0.03n/a$0.00
Max Profit Per Share (Silver):n/an/an/a$0.00
Total Max Profit Per Share:$0.03$0.03n/a$0.00
Total Free Profit Per Share:$0.00$0.00n/a$0.00
FD Mkt. Cap / Gold Eq.:$334.13$334.00n/a$-0.12
FD Mkt. Cap / Silver Eq.:$4.57$4.56n/a$0.00
FD Mkt. Cap / Per Metal
as % Spot Price:		25.84%25.84%n/a0.01%
Measured &
Indicated		06/06/2017
Last Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
Percentage Gold:100.00%100.00%n/a0.00%
Percentage Silver:n/an/an/a0.00%
Total (Gold Eq. Oz.):1.00M1.00Mn/a0.00M
Total (Silver Eq. Oz.):n/an/an/a0.00M
P

L

A

U

S

I

B

L

E		Gold Eq. Oz.:0.78M0.78Mn/a0.00M
Silver Eq. Oz.:n/an/an/a0.00M
Maximum Profit (Gold):$23.68M$23.24Mn/a$-0.44M
Maximum Profit (Silver):n/an/an/a$0.00M
Total Maximum Profit:$23.68M$23.24Mn/a$-0.44M
Max Profit / Current MCap:0.2250.221n/a-0.004
Max Profit Per Share (Gold):$0.07$0.07n/a$0.00
Max Profit Per Share (Silver):n/an/an/a$0.00
Total Max Profit Per Share:$0.07$0.07n/a$0.00
Total Free Profit Per Share:$0.00$0.00n/a$0.00
FD Mkt. Cap / Gold Eq.:$134.42$134.37n/a$-0.05
FD Mkt. Cap / Silver Eq.:$1.84$1.84n/a$0.00
FD Mkt. Cap / Per Metal
as % Spot Price:		10.39%10.40%n/a0.00%

Reserves &
Resources		06/06/2017
Last Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
Percentage Gold:100.00%100.00%n/a0.00%
Percentage Silver:n/an/an/a0.00%
Total (Gold Eq. Oz.):2.00M2.00Mn/a0.00M
Total (Silver Eq. Oz.):n/an/an/a-0.01M
P

L

A

U

S

I

B

L

E		Gold Eq. Oz.:1.23M1.23Mn/a0.00M
Silver Eq. Oz.:n/an/an/a0.00M
Maximum Profit (Gold):$37.29M$36.60Mn/a$-0.69M
Maximum Profit (Silver):n/an/an/a$0.00M
Total Maximum Profit:$37.29M$36.60Mn/a$-0.69M
Max Profit / Current MCap:0.3540.348n/a-0.006
Max Profit Per Share (Gold):$0.11$0.11n/a$0.00
Max Profit Per Share (Silver):n/an/an/a$0.00
Total Max Profit Per Share:$0.11$0.11n/a$0.00
Total Free Profit Per Share:$0.00$0.00n/a$0.00
FD Mkt. Cap / Gold Eq.:$85.36$85.33n/a$-0.03
FD Mkt. Cap / Silver Eq.:$1.17$1.17n/a$0.00
FD Mkt. Cap / Per Metal
as % Spot Price:		6.60%6.60%n/a0.00%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

Defaults06/06/2017
Last Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
Exchange Rates:USD 1.0000USD 1.000006/06/2017
Spot Gold:$1,293.20$1,292.4006/06/2017$-0.80
Spot Silver:$17.67$17.6606/06/2017$-0.01
Gold:Silver Ratio:73.1973.1806/06/20170.00
Spot Gold (Future):$2,500.00$2,500.00$0.00
Spot Silver (Future):$100.00$100.00$0.00
Gold:Silver Ratio (Future):25.0025.000.00
Gold Cash Cost:$750.00$750.00$0.00
Gold Extra Operating Cost:$350.00$350.00$0.00
Gold Avg. Recovery Rate:75.00%75.00%0.00%
Silver Cash Cost:$10.00$10.00$0.00
Silver Extra Operating Cost:$6.00$6.00$0.00
Silver Avg. Recovery Rate:75.00%75.00%0.00%
Plausibility of P & P:100.00%100.00%0.00%
Plausibility of M & I:80.00%80.00%0.00%
Plausibility of Inferred:50.00%50.00%0.00%
Tax Rate:30.00%30.00%0.00%
Tax Rate (Future):40.00%40.00%0.00%
Future Valuation Multiplier:15.00%15.00%0.00%

Recent News

Uranium volatility after Russia's US export restrictions
November 25, 2024 / www.canadianminingreport.com

Gold stocks rebound on metal bounce and equity rise
November 25, 2024 / www.canadianminingreport.com

Crypto market size continues to catch up with gold
November 18, 2024 / www.canadianminingreport.com

Crypto stealing some of gold's thunder
November 18, 2024 / www.canadianminingreport.com

Gold stocks drop on metal price decline
November 11, 2024 / www.canadianminingreport.com
See all >
Share to Youtube Share to Facebook Facebook Share to Linkedin Share to Twitter Twitter Share to Tiktok