Financials Jaguar Mining Inc.

Equities

JAG

CA47009M8896

Gold

Delayed Toronto S.E. 01:27:38 2024-04-29 pm EDT 5-day change 1st Jan Change
3.06 CAD +0.33% Intraday chart for Jaguar Mining Inc. +9.29% +73.86%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 108.6 472 246.9 144.3 105 176.2 - -
Enterprise Value (EV) 1 108.6 472 246.9 144.3 105 176.2 176.2 176.2
P/E ratio - - - - - - - -
Yield - - - - - - - -
Capitalization / Revenue 1.12 x 2.95 x 1.63 x 1.01 x 0.77 x 1.2 x 1.13 x 1.13 x
EV / Revenue 1.12 x 2.95 x 1.63 x 1.01 x 0.77 x 1.2 x 1.13 x 1.13 x
EV / EBITDA 3,838,127 x 5,372,694 x 3,715,831 x 3,268,063 x - - - -
EV / FCF - - 20.3 x 114 x - 7.66 x 5.51 x 5.34 x
FCF Yield - - 4.94% 0.88% - 13.1% 18.2% 18.7%
Price to Book - - - - - - - -
Nbr of stocks (in thousands) 72,393 72,084 72,440 72,453 79,067 79,067 - -
Reference price 2 1.500 6.548 3.409 1.991 1.328 2.228 2.228 2.228
Announcement Date 3/30/20 3/15/21 3/21/22 3/30/23 3/25/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 97.23 160.2 151.5 142.5 136.5 147 156 156
EBITDA 28.3 87.85 66.45 44.15 - - - -
EBIT - - - - - - - -
Operating Margin - - - - - - - -
Earnings before Tax (EBT) - - - - - - - -
Net income - - - - - - - -
Net margin - - - - - - - -
EPS - - - - - - - -
Free Cash Flow 1 - - 12.19 1.263 - 23 32 33
FCF margin - - 8.05% 0.89% - 15.65% 20.51% 21.15%
FCF Conversion (EBITDA) - - 18.35% 2.86% - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share - - - - - - - -
Announcement Date 3/30/20 3/15/21 3/21/22 3/30/23 3/25/24 - - -
1USD in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q3 2022 Q4
Net sales 1 42.7 37.8 36.11
EBITDA - - -
EBIT - - -
Operating Margin - - -
Earnings before Tax (EBT) - - -
Net income - - -
Net margin - - -
EPS - - -
Dividend per Share - - -
Announcement Date 3/21/22 11/9/22 3/30/23
1USD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - - 12.2 1.26 - 23 32 33
ROE (net income / shareholders' equity) - - - - - - - -
ROA (Net income/ Total Assets) - - - - - - - -
Assets - - - - - - - -
Book Value Per Share - - - - - - - -
Cash Flow per Share 2 0.4600 1.070 0.6100 0.5500 - 0.6300 0.7200 -
Capex 32.2 34.8 32.8 39.5 - - - -
Capex / Sales 33.15% 21.69% 21.68% 27.72% - - - -
Announcement Date 3/30/20 3/15/21 3/21/22 3/30/23 3/25/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
2.228 USD
Average target price
2.576 USD
Spread / Average Target
+15.60%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. JAG Stock
  4. Financials Jaguar Mining Inc.