investorscraft@gmail.com

Intrinsic ValueEro Copper Corp. (ERO)

Previous Close$33.51
Intrinsic Value
Upside potential
Previous Close
$33.51

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

Ero Copper Corp. operates as a high-margin, mid-tier copper producer with a primary focus on mining and exploration in Brazil. The company's core operations center on the Vale do Curaçá Property in Bahia, which includes the fully integrated Caraíba operations, comprising the Pilar and Vermelhos underground mines and the Surubim open-pit mine. Ero Copper also holds a 99.6% interest in the Tucumã Project, an advanced-stage development asset in Pará, Brazil. The company's revenue model is driven by copper production, with by-product credits from gold and silver, positioning it as a cost-competitive player in the global copper market. Ero Copper differentiates itself through operational efficiency, high-grade reserves, and a disciplined growth strategy, targeting long-life, low-cost assets in mining-friendly jurisdictions. The company's market position is bolstered by its ability to capitalize on rising copper demand, particularly from renewable energy and electrification trends, while maintaining a strong focus on sustainability and stakeholder engagement.

Revenue Profitability And Efficiency

Ero Copper reported revenue of $470.3 million for the period, reflecting its operational scale in copper production. However, the company posted a net loss of $68.5 million, with diluted EPS of -$0.66, indicating challenges in profitability. Operating cash flow stood at $145.4 million, demonstrating the underlying cash-generating ability of its core operations. Capital expenditures were significant at $337.6 million, highlighting ongoing investments in growth and sustaining activities.

Earnings Power And Capital Efficiency

The company's earnings power is tempered by its recent net loss, but its operating cash flow suggests potential for improved profitability as capital projects mature. High capital expenditures relative to operating cash flow indicate a focus on expansion, which may enhance future earnings capacity. The balance between growth investments and operational efficiency will be critical to improving capital returns over time.

Balance Sheet And Financial Health

Ero Copper's balance sheet shows $50.4 million in cash and equivalents against total debt of $620.1 million, reflecting a leveraged position. The debt level underscores the company's reliance on financing to support its growth initiatives. Liquidity and debt management will be key factors in maintaining financial flexibility, particularly given the capital-intensive nature of mining operations.

Growth Trends And Dividend Policy

The company's growth trajectory is driven by its development projects, including the Tucumã Project, which is expected to contribute to future production. Ero Copper does not currently pay dividends, reinvesting cash flows into expansion and exploration. This aligns with its strategy of prioritizing growth over shareholder returns in the near term, with potential for future dividend initiation as operations mature.

Valuation And Market Expectations

Market expectations for Ero Copper are likely tied to copper price trends and the successful execution of its growth projects. The company's valuation may reflect its high-growth potential, balanced against execution risks and leverage. Investors will monitor progress at Tucumã and operational performance at existing assets to assess long-term value creation.

Strategic Advantages And Outlook

Ero Copper's strategic advantages include its high-grade reserves, operational efficiency, and exposure to favorable copper market dynamics. The outlook hinges on commodity prices, project execution, and cost management. The company is well-positioned to benefit from global decarbonization trends, but its performance will depend on balancing growth investments with financial discipline.

Sources

Company filings, investor presentations

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