investorscraft@gmail.com

Intrinsic ValueJaguar Mining Inc. (JAG.TO)

Previous Close$7.51
Intrinsic Value
Upside potential
Previous Close
$7.51

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Jaguar Mining Inc. is a junior gold mining company focused on the acquisition, exploration, development, and operation of gold-producing properties in Brazil. The company’s core assets include the Turmalina Gold Mine Complex, Caeté Gold Mine Complex, and Paciência Gold Mine Complex, all located in the Iron Quadrangle region of Minas Gerais, a historically prolific gold-producing area. Jaguar Mining operates in a capital-intensive industry where operational efficiency and cost control are critical to profitability. The company’s revenue model is primarily driven by gold production and sales, with its performance closely tied to gold price fluctuations and operational execution. Jaguar Mining holds 32,000 hectares of mineral rights in Brazil, positioning it as a regional player with growth potential through exploration and development. While it competes with larger, more diversified miners, its focus on high-grade deposits in a stable jurisdiction provides a niche advantage. The company’s market position is further supported by its option agreement to acquire additional exploration tenements, which could enhance its resource base.

Revenue Profitability And Efficiency

In FY 2024, Jaguar Mining reported revenue of CAD 158.6 million, reflecting its gold production and sales. However, the company posted a net loss of CAD 1.3 million, with diluted EPS of -CAD 0.0163, indicating challenges in translating revenue into profitability. Operating cash flow stood at CAD 57.3 million, suggesting reasonable cash generation from core operations, while capital expenditures of CAD 33.6 million highlight ongoing investments in mine development and maintenance.

Earnings Power And Capital Efficiency

Jaguar Mining’s earnings power is constrained by its net loss position, though its operating cash flow demonstrates underlying cash-generating ability. The company’s capital efficiency is influenced by its need to balance exploration and development spending with operational cash flow. With a beta of 1.559, the stock exhibits higher volatility, reflecting sensitivity to gold prices and operational risks inherent in the mining sector.

Balance Sheet And Financial Health

Jaguar Mining maintains a relatively strong balance sheet, with CAD 46.4 million in cash and equivalents and modest total debt of CAD 7.0 million. This low leverage provides financial flexibility, though the company’s ability to sustain operations and growth depends on consistent cash flow generation and disciplined capital allocation. The absence of dividends aligns with its focus on reinvesting in exploration and development.

Growth Trends And Dividend Policy

Jaguar Mining’s growth strategy centers on expanding its resource base through exploration and potential acquisitions, as evidenced by its option agreement for additional tenements. The company does not pay dividends, prioritizing reinvestment in its operations. Future performance will hinge on gold price trends, operational efficiency, and successful exploration outcomes in its existing and prospective properties.

Valuation And Market Expectations

With a market capitalization of CAD 280.8 million, Jaguar Mining is valued as a junior gold miner with growth potential. Investors likely price in expectations of improved profitability and resource expansion, though the stock’s high beta indicates sensitivity to gold price swings and operational execution risks. The lack of profitability in FY 2024 may weigh on near-term valuation multiples.

Strategic Advantages And Outlook

Jaguar Mining’s strategic advantages include its focus on high-grade gold deposits in Brazil’s Iron Quadrangle, a stable mining jurisdiction. The company’s low debt and strong cash position provide a cushion against market volatility. The outlook depends on gold price stability, operational efficiency, and successful exploration efforts. If executed well, these factors could enhance its market position and long-term shareholder value.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount